[NOMAD] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -36.84%
YoY- 73.27%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 16,457 16,173 10,759 9,995 7,440 7,783 7,649 66.73%
PBT 2,085 1,716 1,478 15 -102 -3,366 -2,239 -
Tax -256 -581 -579 -405 -183 -401 -482 -34.44%
NP 1,829 1,135 899 -390 -285 -3,767 -2,721 -
-
NP to SH 1,829 1,135 899 -390 -285 -3,767 -2,721 -
-
Tax Rate 12.28% 33.86% 39.17% 2,700.00% - - - -
Total Cost 14,628 15,038 9,860 10,385 7,725 11,550 10,370 25.80%
-
Net Worth 356,654 308,291 310,154 267,149 393,299 305,791 315,182 8.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 356,654 308,291 310,154 267,149 393,299 305,791 315,182 8.59%
NOSH 228,624 223,400 224,749 194,999 284,999 221,588 226,749 0.55%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.11% 7.02% 8.36% -3.90% -3.83% -48.40% -35.57% -
ROE 0.51% 0.37% 0.29% -0.15% -0.07% -1.23% -0.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.20 7.24 4.79 5.13 2.61 3.51 3.37 65.95%
EPS 0.80 0.50 0.40 -0.20 -0.10 -1.70 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.38 1.38 1.37 1.38 1.38 1.39 8.00%
Adjusted Per Share Value based on latest NOSH - 194,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.37 7.24 4.82 4.48 3.33 3.49 3.43 66.59%
EPS 0.82 0.51 0.40 -0.17 -0.13 -1.69 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5974 1.3808 1.3892 1.1965 1.7616 1.3696 1.4117 8.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.45 0.47 0.61 0.66 0.68 0.70 0.90 -
P/RPS 6.25 6.49 12.74 12.88 26.05 19.93 26.68 -62.03%
P/EPS 56.25 92.51 152.50 -330.00 -680.00 -41.18 -75.00 -
EY 1.78 1.08 0.66 -0.30 -0.15 -2.43 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.44 0.48 0.49 0.51 0.65 -41.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 22/02/10 24/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.58 0.45 0.59 0.64 0.68 0.68 0.60 -
P/RPS 8.06 6.22 12.32 12.49 26.05 19.36 17.79 -41.03%
P/EPS 72.50 88.57 147.50 -320.00 -680.00 -40.00 -50.00 -
EY 1.38 1.13 0.68 -0.31 -0.15 -2.50 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.43 0.47 0.49 0.49 0.43 -9.54%

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