[NOMAD] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -26.95%
YoY- -95.2%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,866 2,010 1,651 2,377 0 0 20,708 -73.34%
PBT 2,242 1,326 1,568 1,514 1,928 3,202 17,764 -74.93%
Tax -562 -381 -278 -449 -470 -1,199 -885 -26.18%
NP 1,680 945 1,290 1,065 1,458 2,003 16,879 -78.61%
-
NP to SH 1,680 945 1,290 1,065 1,458 2,003 16,879 -78.61%
-
Tax Rate 25.07% 28.73% 17.73% 29.66% 24.38% 37.45% 4.98% -
Total Cost 1,186 1,065 361 1,312 -1,458 -2,003 3,829 -54.31%
-
Net Worth 224,000 225,000 300,258 297,312 300,572 295,998 294,323 -16.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 224,000 225,000 300,258 297,312 300,572 295,998 294,323 -16.68%
NOSH 224,000 225,000 222,413 221,875 224,307 222,555 222,972 0.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 58.62% 47.01% 78.13% 44.80% 0.00% 0.00% 81.51% -
ROE 0.75% 0.42% 0.43% 0.36% 0.49% 0.68% 5.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.28 0.89 0.74 1.07 0.00 0.00 9.29 -73.42%
EPS 0.80 0.40 0.58 0.48 0.65 0.90 7.57 -77.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.35 1.34 1.34 1.33 1.32 -16.93%
Adjusted Per Share Value based on latest NOSH - 221,875
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.28 0.90 0.74 1.06 0.00 0.00 9.27 -73.38%
EPS 0.75 0.42 0.58 0.48 0.65 0.90 7.56 -78.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0033 1.0078 1.3448 1.3316 1.3462 1.3257 1.3182 -16.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.90 0.79 0.66 0.71 0.79 0.88 0.81 -
P/RPS 70.34 88.43 88.91 66.27 0.00 0.00 8.72 303.75%
P/EPS 120.00 188.10 113.79 147.92 121.54 97.78 10.70 403.25%
EY 0.83 0.53 0.88 0.68 0.82 1.02 9.35 -80.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.79 0.49 0.53 0.59 0.66 0.61 29.69%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/07/06 19/05/06 23/01/06 18/11/05 09/08/05 13/05/05 28/02/05 -
Price 0.85 0.81 0.73 0.65 0.77 0.78 0.93 -
P/RPS 66.43 90.67 98.34 60.67 0.00 0.00 10.01 254.37%
P/EPS 113.33 192.86 125.86 135.42 118.46 86.67 12.29 341.53%
EY 0.88 0.52 0.79 0.74 0.84 1.15 8.14 -77.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.54 0.49 0.57 0.59 0.70 13.85%

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