[NOMAD] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 34.58%
YoY- 741.75%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 69,986 49,775 32,492 16,457 44,366 28,193 17,434 151.94%
PBT 3,857 2,767 2,400 2,085 3,107 1,391 -87 -
Tax -205 554 892 -256 -1,748 -1,167 -588 -50.36%
NP 3,652 3,321 3,292 1,829 1,359 224 -675 -
-
NP to SH 3,652 3,231 3,292 1,829 1,359 224 -675 -
-
Tax Rate 5.32% -20.02% -37.17% 12.28% 56.26% 83.90% - -
Total Cost 66,334 46,454 29,200 14,628 43,007 27,969 18,109 137.06%
-
Net Worth 358,352 338,178 337,978 356,654 299,919 309,119 308,249 10.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,564 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 358,352 338,178 337,978 356,654 299,919 309,119 308,249 10.53%
NOSH 228,249 215,400 219,466 228,624 217,333 223,999 224,999 0.95%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.22% 6.67% 10.13% 11.11% 3.06% 0.79% -3.87% -
ROE 1.02% 0.96% 0.97% 0.51% 0.45% 0.07% -0.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.66 23.11 14.80 7.20 20.41 12.59 7.75 149.51%
EPS 1.64 1.50 1.50 0.80 0.60 0.10 -0.30 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.54 1.56 1.38 1.38 1.37 9.48%
Adjusted Per Share Value based on latest NOSH - 228,624
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.35 22.29 14.55 7.37 19.87 12.63 7.81 151.93%
EPS 1.64 1.45 1.47 0.82 0.61 0.10 -0.30 -
DPS 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.605 1.5147 1.5138 1.5974 1.3433 1.3845 1.3806 10.53%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.59 0.51 0.54 0.45 0.47 0.61 0.66 -
P/RPS 1.92 2.21 3.65 6.25 2.30 4.85 8.52 -62.86%
P/EPS 36.87 34.00 36.00 56.25 75.16 610.00 -220.00 -
EY 2.71 2.94 2.78 1.78 1.33 0.16 -0.45 -
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.35 0.29 0.34 0.44 0.48 -14.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 27/08/10 14/05/10 22/02/10 24/11/09 28/08/09 -
Price 0.58 0.70 0.61 0.58 0.45 0.59 0.64 -
P/RPS 1.89 3.03 4.12 8.06 2.20 4.69 8.26 -62.48%
P/EPS 36.25 46.67 40.67 72.50 71.96 590.00 -213.33 -
EY 2.76 2.14 2.46 1.38 1.39 0.17 -0.47 -
DY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.40 0.37 0.33 0.43 0.47 -14.70%

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