[NOMAD] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -26.74%
YoY- -52.82%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,008 3,129 2,866 2,010 1,651 2,377 0 -
PBT 3,466 2,474 2,242 1,326 1,568 1,514 1,928 47.68%
Tax -1,323 -639 -562 -381 -278 -449 -470 98.98%
NP 2,143 1,835 1,680 945 1,290 1,065 1,458 29.18%
-
NP to SH 2,143 1,835 1,680 945 1,290 1,065 1,458 29.18%
-
Tax Rate 38.17% 25.83% 25.07% 28.73% 17.73% 29.66% 24.38% -
Total Cost 1,865 1,294 1,186 1,065 361 1,312 -1,458 -
-
Net Worth 308,056 306,579 224,000 225,000 300,258 297,312 300,572 1.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 308,056 306,579 224,000 225,000 300,258 297,312 300,572 1.64%
NOSH 223,229 223,780 224,000 225,000 222,413 221,875 224,307 -0.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 53.47% 58.64% 58.62% 47.01% 78.13% 44.80% 0.00% -
ROE 0.70% 0.60% 0.75% 0.42% 0.43% 0.36% 0.49% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.80 1.40 1.28 0.89 0.74 1.07 0.00 -
EPS 0.96 0.80 0.80 0.40 0.58 0.48 0.65 29.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.00 1.00 1.35 1.34 1.34 1.97%
Adjusted Per Share Value based on latest NOSH - 225,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.80 1.40 1.28 0.90 0.74 1.06 0.00 -
EPS 0.96 0.82 0.75 0.42 0.58 0.48 0.65 29.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3798 1.3731 1.0033 1.0078 1.3448 1.3316 1.3462 1.65%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 0.83 0.90 0.79 0.66 0.71 0.79 -
P/RPS 49.57 59.36 70.34 88.43 88.91 66.27 0.00 -
P/EPS 92.71 101.22 120.00 188.10 113.79 147.92 121.54 -16.47%
EY 1.08 0.99 0.83 0.53 0.88 0.68 0.82 20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.90 0.79 0.49 0.53 0.59 5.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/01/07 10/11/06 24/07/06 19/05/06 23/01/06 18/11/05 09/08/05 -
Price 0.89 0.88 0.85 0.81 0.73 0.65 0.77 -
P/RPS 49.57 62.94 66.43 90.67 98.34 60.67 0.00 -
P/EPS 92.71 107.32 113.33 192.86 125.86 135.42 118.46 -15.03%
EY 1.08 0.93 0.88 0.52 0.79 0.74 0.84 18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.85 0.81 0.54 0.49 0.57 8.00%

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