[NOMAD] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
24-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 77.78%
YoY- 15.23%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,933 4,008 3,129 2,866 2,010 1,651 2,377 15.05%
PBT 3,364 3,466 2,474 2,242 1,326 1,568 1,514 70.35%
Tax -486 -1,323 -639 -562 -381 -278 -449 5.42%
NP 2,878 2,143 1,835 1,680 945 1,290 1,065 94.12%
-
NP to SH 2,878 2,143 1,835 1,680 945 1,290 1,065 94.12%
-
Tax Rate 14.45% 38.17% 25.83% 25.07% 28.73% 17.73% 29.66% -
Total Cost 55 1,865 1,294 1,186 1,065 361 1,312 -87.95%
-
Net Worth 307,724 308,056 306,579 224,000 225,000 300,258 297,312 2.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 307,724 308,056 306,579 224,000 225,000 300,258 297,312 2.32%
NOSH 221,384 223,229 223,780 224,000 225,000 222,413 221,875 -0.14%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 98.12% 53.47% 58.64% 58.62% 47.01% 78.13% 44.80% -
ROE 0.94% 0.70% 0.60% 0.75% 0.42% 0.43% 0.36% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.32 1.80 1.40 1.28 0.89 0.74 1.07 15.04%
EPS 1.30 0.96 0.80 0.80 0.40 0.58 0.48 94.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.37 1.00 1.00 1.35 1.34 2.47%
Adjusted Per Share Value based on latest NOSH - 224,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.31 1.80 1.40 1.28 0.90 0.74 1.06 15.17%
EPS 1.29 0.96 0.82 0.75 0.42 0.58 0.48 93.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3783 1.3798 1.3731 1.0033 1.0078 1.3448 1.3316 2.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.94 0.89 0.83 0.90 0.79 0.66 0.71 -
P/RPS 70.95 49.57 59.36 70.34 88.43 88.91 66.27 4.65%
P/EPS 72.31 92.71 101.22 120.00 188.10 113.79 147.92 -37.97%
EY 1.38 1.08 0.99 0.83 0.53 0.88 0.68 60.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.61 0.90 0.79 0.49 0.53 18.09%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/01/07 10/11/06 24/07/06 19/05/06 23/01/06 18/11/05 -
Price 0.94 0.89 0.88 0.85 0.81 0.73 0.65 -
P/RPS 70.95 49.57 62.94 66.43 90.67 98.34 60.67 11.00%
P/EPS 72.31 92.71 107.32 113.33 192.86 125.86 135.42 -34.20%
EY 1.38 1.08 0.93 0.88 0.52 0.79 0.74 51.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.64 0.85 0.81 0.54 0.49 24.44%

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