[NOMAD] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.03%
YoY- 168.73%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 57,454 36,708 17,457 69,986 49,775 32,492 16,457 129.95%
PBT 6,013 2,062 490 3,857 2,767 2,400 2,085 102.47%
Tax -1,198 -775 -365 -205 554 892 -256 179.51%
NP 4,815 1,287 125 3,652 3,321 3,292 1,829 90.54%
-
NP to SH 4,815 1,287 125 3,652 3,231 3,292 1,829 90.54%
-
Tax Rate 19.92% 37.58% 74.49% 5.32% -20.02% -37.17% 12.28% -
Total Cost 52,639 35,421 17,332 66,334 46,454 29,200 14,628 134.64%
-
Net Worth 347,749 352,815 335,416 358,352 338,178 337,978 356,654 -1.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,564 - - - -
Div Payout % - - - 125.00% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 347,749 352,815 335,416 358,352 338,178 337,978 356,654 -1.67%
NOSH 222,916 221,896 208,333 228,249 215,400 219,466 228,624 -1.66%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.38% 3.51% 0.72% 5.22% 6.67% 10.13% 11.11% -
ROE 1.38% 0.36% 0.04% 1.02% 0.96% 0.97% 0.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.77 16.54 8.38 30.66 23.11 14.80 7.20 133.80%
EPS 2.16 0.58 0.06 1.64 1.50 1.50 0.80 93.78%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.56 1.59 1.61 1.57 1.57 1.54 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 330,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.73 16.44 7.82 31.35 22.29 14.55 7.37 129.95%
EPS 2.16 0.58 0.06 1.64 1.45 1.47 0.82 90.62%
DPS 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
NAPS 1.5575 1.5802 1.5023 1.605 1.5147 1.5138 1.5974 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.63 0.63 0.61 0.59 0.51 0.54 0.45 -
P/RPS 2.44 3.81 7.28 1.92 2.21 3.65 6.25 -46.55%
P/EPS 29.17 108.62 1,016.67 36.87 34.00 36.00 56.25 -35.42%
EY 3.43 0.92 0.10 2.71 2.94 2.78 1.78 54.78%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.38 0.38 0.32 0.35 0.29 23.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 19/08/11 26/05/11 25/02/11 23/11/10 27/08/10 14/05/10 -
Price 0.68 0.63 0.65 0.58 0.70 0.61 0.58 -
P/RPS 2.64 3.81 7.76 1.89 3.03 4.12 8.06 -52.45%
P/EPS 31.48 108.62 1,083.33 36.25 46.67 40.67 72.50 -42.62%
EY 3.18 0.92 0.09 2.76 2.14 2.46 1.38 74.37%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.40 0.37 0.45 0.40 0.37 12.23%

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