[NOMAD] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -62.59%
YoY- 298.79%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 19,343 19,699 18,251 19,465 20,746 19,251 17,457 7.05%
PBT 833 1,422 946 1,661 3,951 1,572 490 42.30%
Tax -402 -361 -261 -341 -423 -410 -365 6.62%
NP 431 1,061 685 1,320 3,528 1,162 125 127.71%
-
NP to SH 431 1,061 685 1,320 3,528 1,162 125 127.71%
-
Tax Rate 48.26% 25.39% 27.59% 20.53% 10.71% 26.08% 74.49% -
Total Cost 18,912 18,638 17,566 18,145 17,218 18,089 17,332 5.97%
-
Net Worth 349,336 342,614 351,338 353,491 348,334 355,303 335,416 2.74%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,474 - - - -
Div Payout % - - - 338.98% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 349,336 342,614 351,338 353,491 348,334 355,303 335,416 2.74%
NOSH 226,842 221,041 220,967 223,728 223,291 223,461 208,333 5.82%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.23% 5.39% 3.75% 6.78% 17.01% 6.04% 0.72% -
ROE 0.12% 0.31% 0.19% 0.37% 1.01% 0.33% 0.04% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.53 8.91 8.26 8.70 9.29 8.61 8.38 1.18%
EPS 0.19 0.48 0.31 0.59 1.58 0.52 0.06 115.19%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.54 1.55 1.59 1.58 1.56 1.59 1.61 -2.91%
Adjusted Per Share Value based on latest NOSH - 223,728
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.66 8.82 8.17 8.72 9.29 8.62 7.82 7.01%
EPS 0.19 0.48 0.31 0.59 1.58 0.52 0.06 115.19%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.5646 1.5345 1.5736 1.5833 1.5602 1.5914 1.5023 2.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.80 0.80 0.74 0.63 0.63 0.61 -
P/RPS 9.26 8.98 9.69 8.51 6.78 7.31 7.28 17.34%
P/EPS 415.79 166.67 258.06 125.42 39.87 121.15 1,016.67 -44.81%
EY 0.24 0.60 0.39 0.80 2.51 0.83 0.10 78.97%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.50 0.47 0.40 0.40 0.38 21.60%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 10/08/12 11/05/12 24/02/12 25/11/11 19/08/11 26/05/11 -
Price 0.79 0.79 0.80 0.78 0.68 0.63 0.65 -
P/RPS 9.26 8.86 9.69 8.97 7.32 7.31 7.76 12.46%
P/EPS 415.79 164.58 258.06 132.20 43.04 121.15 1,083.33 -47.09%
EY 0.24 0.61 0.39 0.76 2.32 0.83 0.09 91.95%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.50 0.49 0.44 0.40 0.40 17.52%

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