[NOMAD] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 27.41%
YoY- 67.99%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 57,293 37,950 18,251 76,919 57,454 36,708 17,457 120.36%
PBT 3,201 2,368 946 7,674 6,013 2,062 490 248.26%
Tax -1,024 -622 -261 -1,539 -1,198 -775 -365 98.54%
NP 2,177 1,746 685 6,135 4,815 1,287 125 568.40%
-
NP to SH 2,177 1,746 685 6,135 4,815 1,287 125 568.40%
-
Tax Rate 31.99% 26.27% 27.59% 20.05% 19.92% 37.58% 74.49% -
Total Cost 55,116 36,204 17,566 70,784 52,639 35,421 17,332 115.79%
-
Net Worth 342,099 346,961 351,338 352,483 347,749 352,815 335,416 1.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,461 - - - -
Div Payout % - - - 72.73% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 342,099 346,961 351,338 352,483 347,749 352,815 335,416 1.32%
NOSH 222,142 223,846 220,967 223,090 222,916 221,896 208,333 4.35%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.80% 4.60% 3.75% 7.98% 8.38% 3.51% 0.72% -
ROE 0.64% 0.50% 0.19% 1.74% 1.38% 0.36% 0.04% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.79 16.95 8.26 34.48 25.77 16.54 8.38 111.14%
EPS 0.98 0.78 0.31 2.75 2.16 0.58 0.06 540.48%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.54 1.55 1.59 1.58 1.56 1.59 1.61 -2.91%
Adjusted Per Share Value based on latest NOSH - 223,728
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.66 17.00 8.17 34.45 25.73 16.44 7.82 120.33%
EPS 0.98 0.78 0.31 2.75 2.16 0.58 0.06 540.48%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.5322 1.554 1.5736 1.5787 1.5575 1.5802 1.5023 1.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.80 0.80 0.74 0.63 0.63 0.61 -
P/RPS 3.06 4.72 9.69 2.15 2.44 3.81 7.28 -43.79%
P/EPS 80.61 102.56 258.06 26.91 29.17 108.62 1,016.67 -81.45%
EY 1.24 0.97 0.39 3.72 3.43 0.92 0.10 433.28%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.50 0.47 0.40 0.40 0.38 21.60%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 10/08/12 11/05/12 24/02/12 25/11/11 19/08/11 26/05/11 -
Price 0.79 0.79 0.80 0.78 0.68 0.63 0.65 -
P/RPS 3.06 4.66 9.69 2.26 2.64 3.81 7.76 -46.13%
P/EPS 80.61 101.28 258.06 28.36 31.48 108.62 1,083.33 -82.22%
EY 1.24 0.99 0.39 3.53 3.18 0.92 0.09 471.97%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.50 0.49 0.44 0.40 0.40 17.52%

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