[NOMAD] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 355.02%
YoY- 117.8%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 66,366 64,984 65,828 44,366 37,590 34,868 29,760 70.60%
PBT 3,689 4,800 8,340 3,107 1,854 -174 -408 -
Tax 738 1,784 -1,024 -1,748 -1,556 -1,176 -732 -
NP 4,428 6,584 7,316 1,359 298 -1,350 -1,140 -
-
NP to SH 4,308 6,584 7,316 1,359 298 -1,350 -1,140 -
-
Tax Rate -20.01% -37.17% 12.28% 56.26% 83.93% - - -
Total Cost 61,938 58,400 58,512 43,007 37,292 36,218 30,900 58.90%
-
Net Worth 338,178 337,978 356,654 299,919 309,119 308,249 393,299 -9.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 338,178 337,978 356,654 299,919 309,119 308,249 393,299 -9.56%
NOSH 215,400 219,466 228,624 217,333 223,999 224,999 284,999 -17.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.67% 10.13% 11.11% 3.06% 0.79% -3.87% -3.83% -
ROE 1.27% 1.95% 2.05% 0.45% 0.10% -0.44% -0.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.81 29.61 28.79 20.41 16.78 15.50 10.44 105.60%
EPS 2.00 3.00 3.20 0.60 0.13 -0.60 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.54 1.56 1.38 1.38 1.37 1.38 8.97%
Adjusted Per Share Value based on latest NOSH - 223,400
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.72 29.11 29.48 19.87 16.84 15.62 13.33 70.58%
EPS 1.93 2.95 3.28 0.61 0.13 -0.60 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5147 1.5138 1.5974 1.3433 1.3845 1.3806 1.7616 -9.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.51 0.54 0.45 0.47 0.61 0.66 0.68 -
P/RPS 1.66 1.82 1.56 2.30 3.63 4.26 6.51 -59.75%
P/EPS 25.50 18.00 14.06 75.16 457.50 -110.00 -170.00 -
EY 3.92 5.56 7.11 1.33 0.22 -0.91 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.29 0.34 0.44 0.48 0.49 -24.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 14/05/10 22/02/10 24/11/09 28/08/09 29/05/09 -
Price 0.70 0.61 0.58 0.45 0.59 0.64 0.68 -
P/RPS 2.27 2.06 2.01 2.20 3.52 4.13 6.51 -50.42%
P/EPS 35.00 20.33 18.12 71.96 442.50 -106.67 -170.00 -
EY 2.86 4.92 5.52 1.39 0.23 -0.94 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.37 0.33 0.43 0.47 0.49 -5.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment