[NOMAD] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 203.61%
YoY- 12065.52%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,699 18,251 19,465 20,746 19,251 17,457 18,008 6.17%
PBT 1,422 946 1,661 3,951 1,572 490 1,090 19.41%
Tax -361 -261 -341 -423 -410 -365 -759 -39.09%
NP 1,061 685 1,320 3,528 1,162 125 331 117.55%
-
NP to SH 1,061 685 1,320 3,528 1,162 125 331 117.55%
-
Tax Rate 25.39% 27.59% 20.53% 10.71% 26.08% 74.49% 69.63% -
Total Cost 18,638 17,566 18,145 17,218 18,089 17,332 17,677 3.59%
-
Net Worth 342,614 351,338 353,491 348,334 355,303 335,416 330,999 2.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,474 - - - 6,619 -
Div Payout % - - 338.98% - - - 2,000.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 342,614 351,338 353,491 348,334 355,303 335,416 330,999 2.32%
NOSH 221,041 220,967 223,728 223,291 223,461 208,333 330,999 -23.61%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.39% 3.75% 6.78% 17.01% 6.04% 0.72% 1.84% -
ROE 0.31% 0.19% 0.37% 1.01% 0.33% 0.04% 0.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.91 8.26 8.70 9.29 8.61 8.38 5.44 38.98%
EPS 0.48 0.31 0.59 1.58 0.52 0.06 0.15 117.30%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.55 1.59 1.58 1.56 1.59 1.61 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 223,291
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.82 8.17 8.72 9.29 8.62 7.82 8.07 6.10%
EPS 0.48 0.31 0.59 1.58 0.52 0.06 0.15 117.30%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.97 -
NAPS 1.5345 1.5736 1.5833 1.5602 1.5914 1.5023 1.4825 2.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.80 0.80 0.74 0.63 0.63 0.61 0.59 -
P/RPS 8.98 9.69 8.51 6.78 7.31 7.28 10.84 -11.80%
P/EPS 166.67 258.06 125.42 39.87 121.15 1,016.67 590.00 -56.98%
EY 0.60 0.39 0.80 2.51 0.83 0.10 0.17 131.98%
DY 0.00 0.00 2.70 0.00 0.00 0.00 3.39 -
P/NAPS 0.52 0.50 0.47 0.40 0.40 0.38 0.59 -8.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 10/08/12 11/05/12 24/02/12 25/11/11 19/08/11 26/05/11 25/02/11 -
Price 0.79 0.80 0.78 0.68 0.63 0.65 0.58 -
P/RPS 8.86 9.69 8.97 7.32 7.31 7.76 10.66 -11.61%
P/EPS 164.58 258.06 132.20 43.04 121.15 1,083.33 580.00 -56.85%
EY 0.61 0.39 0.76 2.32 0.83 0.09 0.17 134.56%
DY 0.00 0.00 2.56 0.00 0.00 0.00 3.45 -
P/NAPS 0.51 0.50 0.49 0.44 0.40 0.40 0.58 -8.22%

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