[NOMAD] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -96.58%
YoY- -93.17%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 76,919 57,454 36,708 17,457 69,986 49,775 32,492 77.34%
PBT 7,674 6,013 2,062 490 3,857 2,767 2,400 116.58%
Tax -1,539 -1,198 -775 -365 -205 554 892 -
NP 6,135 4,815 1,287 125 3,652 3,321 3,292 51.26%
-
NP to SH 6,135 4,815 1,287 125 3,652 3,231 3,292 51.26%
-
Tax Rate 20.05% 19.92% 37.58% 74.49% 5.32% -20.02% -37.17% -
Total Cost 70,784 52,639 35,421 17,332 66,334 46,454 29,200 80.16%
-
Net Worth 352,483 347,749 352,815 335,416 358,352 338,178 337,978 2.83%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,461 - - - 4,564 - - -
Div Payout % 72.73% - - - 125.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 352,483 347,749 352,815 335,416 358,352 338,178 337,978 2.83%
NOSH 223,090 222,916 221,896 208,333 228,249 215,400 219,466 1.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.98% 8.38% 3.51% 0.72% 5.22% 6.67% 10.13% -
ROE 1.74% 1.38% 0.36% 0.04% 1.02% 0.96% 0.97% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.48 25.77 16.54 8.38 30.66 23.11 14.80 75.46%
EPS 2.75 2.16 0.58 0.06 1.64 1.50 1.50 49.62%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.58 1.56 1.59 1.61 1.57 1.57 1.54 1.71%
Adjusted Per Share Value based on latest NOSH - 208,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.45 25.73 16.44 7.82 31.35 22.29 14.55 77.36%
EPS 2.75 2.16 0.58 0.06 1.64 1.45 1.47 51.65%
DPS 2.00 0.00 0.00 0.00 2.04 0.00 0.00 -
NAPS 1.5787 1.5575 1.5802 1.5023 1.605 1.5147 1.5138 2.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.63 0.63 0.61 0.59 0.51 0.54 -
P/RPS 2.15 2.44 3.81 7.28 1.92 2.21 3.65 -29.66%
P/EPS 26.91 29.17 108.62 1,016.67 36.87 34.00 36.00 -17.59%
EY 3.72 3.43 0.92 0.10 2.71 2.94 2.78 21.36%
DY 2.70 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 0.47 0.40 0.40 0.38 0.38 0.32 0.35 21.65%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 19/08/11 26/05/11 25/02/11 23/11/10 27/08/10 -
Price 0.78 0.68 0.63 0.65 0.58 0.70 0.61 -
P/RPS 2.26 2.64 3.81 7.76 1.89 3.03 4.12 -32.91%
P/EPS 28.36 31.48 108.62 1,083.33 36.25 46.67 40.67 -21.31%
EY 3.53 3.18 0.92 0.09 2.76 2.14 2.46 27.13%
DY 2.56 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.49 0.44 0.40 0.40 0.37 0.45 0.40 14.44%

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