[NOMAD] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 97.01%
YoY- 116.0%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 4,270 20,356 15,022 7,962 2,933 12,013 8,005 -34.20%
PBT 635 11,799 11,695 7,545 3,364 9,508 6,042 -77.69%
Tax -322 -4,384 -3,469 -1,875 -486 -2,905 -1,582 -65.36%
NP 313 7,415 8,226 5,670 2,878 6,603 4,460 -82.95%
-
NP to SH 313 7,415 8,226 5,670 2,878 6,603 4,460 -82.95%
-
Tax Rate 50.71% 37.16% 29.66% 24.85% 14.45% 30.55% 26.18% -
Total Cost 3,957 12,941 6,796 2,292 55 5,410 3,545 7.59%
-
Net Worth 441,329 316,822 313,477 317,519 307,724 307,842 305,510 27.75%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 441,329 316,822 313,477 317,519 307,724 307,842 305,510 27.75%
NOSH 312,999 224,696 222,324 226,800 221,384 223,074 223,000 25.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.33% 36.43% 54.76% 71.21% 98.12% 54.97% 55.72% -
ROE 0.07% 2.34% 2.62% 1.79% 0.94% 2.14% 1.46% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.36 9.06 6.76 3.51 1.32 5.39 3.59 -47.61%
EPS 0.10 3.30 3.70 2.50 1.30 2.96 2.00 -86.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.41 1.41 1.40 1.39 1.38 1.37 1.93%
Adjusted Per Share Value based on latest NOSH - 214,769
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.91 9.12 6.73 3.57 1.31 5.38 3.59 -34.31%
EPS 0.14 3.32 3.68 2.54 1.29 2.96 2.00 -82.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9767 1.419 1.404 1.4221 1.3783 1.3788 1.3683 27.76%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.94 0.92 0.95 1.00 0.94 0.89 0.83 -
P/RPS 68.90 10.16 14.06 28.49 70.95 16.53 23.12 106.95%
P/EPS 940.00 27.88 25.68 40.00 72.31 30.07 41.50 699.02%
EY 0.11 3.59 3.89 2.50 1.38 3.33 2.41 -87.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.67 0.71 0.68 0.64 0.61 6.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 23/11/07 29/08/07 30/05/07 26/01/07 10/11/06 -
Price 0.95 0.89 0.90 0.96 0.94 0.89 0.88 -
P/RPS 69.64 9.82 13.32 27.35 70.95 16.53 24.51 100.47%
P/EPS 950.00 26.97 24.32 38.40 72.31 30.07 44.00 673.93%
EY 0.11 3.71 4.11 2.60 1.38 3.33 2.27 -86.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.64 0.69 0.68 0.64 0.64 3.09%

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