[NOMAD] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -86.5%
YoY- -206.46%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 9,995 7,440 7,783 7,649 6,146 4,270 5,332 52.08%
PBT 15 -102 -3,366 -2,239 -884 635 104 -72.52%
Tax -405 -183 -401 -482 -575 -322 -915 -41.94%
NP -390 -285 -3,767 -2,721 -1,459 313 -811 -38.64%
-
NP to SH -390 -285 -3,767 -2,721 -1,459 313 -811 -38.64%
-
Tax Rate 2,700.00% - - - - 50.71% 879.81% -
Total Cost 10,385 7,725 11,550 10,370 7,605 3,957 6,143 41.95%
-
Net Worth 267,149 393,299 305,791 315,182 293,884 441,329 285,877 -4.42%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 267,149 393,299 305,791 315,182 293,884 441,329 285,877 -4.42%
NOSH 194,999 284,999 221,588 226,749 208,428 312,999 202,749 -2.56%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.90% -3.83% -48.40% -35.57% -23.74% 7.33% -15.21% -
ROE -0.15% -0.07% -1.23% -0.86% -0.50% 0.07% -0.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.13 2.61 3.51 3.37 2.95 1.36 2.63 56.17%
EPS -0.20 -0.10 -1.70 -1.20 -0.70 0.10 -0.40 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.38 1.39 1.41 1.41 1.41 -1.90%
Adjusted Per Share Value based on latest NOSH - 226,749
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.48 3.33 3.49 3.43 2.75 1.91 2.39 52.08%
EPS -0.17 -0.13 -1.69 -1.22 -0.65 0.14 -0.36 -39.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1965 1.7616 1.3696 1.4117 1.3163 1.9767 1.2804 -4.42%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.66 0.68 0.70 0.90 0.94 0.94 0.92 -
P/RPS 12.88 26.05 19.93 26.68 31.88 68.90 34.98 -48.65%
P/EPS -330.00 -680.00 -41.18 -75.00 -134.29 940.00 -230.00 27.23%
EY -0.30 -0.15 -2.43 -1.33 -0.74 0.11 -0.43 -21.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.51 0.65 0.67 0.67 0.65 -18.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 22/08/08 30/05/08 29/02/08 -
Price 0.64 0.68 0.68 0.60 1.10 0.95 0.89 -
P/RPS 12.49 26.05 19.36 17.79 37.30 69.64 33.84 -48.57%
P/EPS -320.00 -680.00 -40.00 -50.00 -157.14 950.00 -222.50 27.44%
EY -0.31 -0.15 -2.50 -2.00 -0.64 0.11 -0.45 -22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.43 0.78 0.67 0.63 -17.75%

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