[NOMAD] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 69.9%
YoY- -1.46%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,962 2,933 12,013 8,005 4,876 2,010 7,670 2.52%
PBT 7,545 3,364 9,508 6,042 3,568 1,326 7,430 1.03%
Tax -1,875 -486 -2,905 -1,582 -943 -381 -1,614 10.53%
NP 5,670 2,878 6,603 4,460 2,625 945 5,816 -1.68%
-
NP to SH 5,670 2,878 6,603 4,460 2,625 945 5,816 -1.68%
-
Tax Rate 24.85% 14.45% 30.55% 26.18% 26.43% 28.73% 21.72% -
Total Cost 2,292 55 5,410 3,545 2,251 1,065 1,854 15.23%
-
Net Worth 317,519 307,724 307,842 305,510 222,457 225,000 300,827 3.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 317,519 307,724 307,842 305,510 222,457 225,000 300,827 3.67%
NOSH 226,800 221,384 223,074 223,000 222,457 225,000 222,835 1.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 71.21% 98.12% 54.97% 55.72% 53.84% 47.01% 75.83% -
ROE 1.79% 0.94% 2.14% 1.46% 1.18% 0.42% 1.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.51 1.32 5.39 3.59 2.19 0.89 3.44 1.35%
EPS 2.50 1.30 2.96 2.00 1.20 0.40 2.61 -2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.38 1.37 1.00 1.00 1.35 2.46%
Adjusted Per Share Value based on latest NOSH - 223,780
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.57 1.31 5.38 3.59 2.18 0.90 3.44 2.51%
EPS 2.54 1.29 2.96 2.00 1.18 0.42 2.60 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4221 1.3783 1.3788 1.3683 0.9964 1.0078 1.3474 3.67%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.00 0.94 0.89 0.83 0.90 0.79 0.66 -
P/RPS 28.49 70.95 16.53 23.12 41.06 88.43 19.17 30.32%
P/EPS 40.00 72.31 30.07 41.50 76.27 188.10 25.29 35.86%
EY 2.50 1.38 3.33 2.41 1.31 0.53 3.95 -26.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.64 0.61 0.90 0.79 0.49 28.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 26/01/07 10/11/06 24/07/06 19/05/06 23/01/06 -
Price 0.96 0.94 0.89 0.88 0.85 0.81 0.73 -
P/RPS 27.35 70.95 16.53 24.51 38.78 90.67 21.21 18.52%
P/EPS 38.40 72.31 30.07 44.00 72.03 192.86 27.97 23.59%
EY 2.60 1.38 3.33 2.27 1.39 0.52 3.58 -19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.64 0.64 0.85 0.81 0.54 17.80%

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