[NOMAD] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 138.59%
YoY- -89.12%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 7,783 7,649 6,146 4,270 5,332 7,060 5,029 33.61%
PBT -3,366 -2,239 -884 635 104 4,150 4,181 -
Tax -401 -482 -575 -322 -915 -1,594 -1,389 -56.15%
NP -3,767 -2,721 -1,459 313 -811 2,556 2,792 -
-
NP to SH -3,767 -2,721 -1,459 313 -811 2,556 2,792 -
-
Tax Rate - - - 50.71% 879.81% 38.41% 33.22% -
Total Cost 11,550 10,370 7,605 3,957 6,143 4,504 2,237 197.24%
-
Net Worth 305,791 315,182 293,884 441,329 285,877 327,632 300,676 1.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 305,791 315,182 293,884 441,329 285,877 327,632 300,676 1.12%
NOSH 221,588 226,749 208,428 312,999 202,749 232,363 214,769 2.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -48.40% -35.57% -23.74% 7.33% -15.21% 36.20% 55.52% -
ROE -1.23% -0.86% -0.50% 0.07% -0.28% 0.78% 0.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.51 3.37 2.95 1.36 2.63 3.04 2.34 30.87%
EPS -1.70 -1.20 -0.70 0.10 -0.40 1.10 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.39 1.41 1.41 1.41 1.41 1.40 -0.95%
Adjusted Per Share Value based on latest NOSH - 312,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.49 3.43 2.75 1.91 2.39 3.16 2.25 33.81%
EPS -1.69 -1.22 -0.65 0.14 -0.36 1.14 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3696 1.4117 1.3163 1.9767 1.2804 1.4674 1.3467 1.12%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 0.90 0.94 0.94 0.92 0.95 1.00 -
P/RPS 19.93 26.68 31.88 68.90 34.98 31.27 42.71 -39.69%
P/EPS -41.18 -75.00 -134.29 940.00 -230.00 86.36 76.92 -
EY -2.43 -1.33 -0.74 0.11 -0.43 1.16 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.67 0.67 0.65 0.67 0.71 -19.71%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 22/08/08 30/05/08 29/02/08 23/11/07 29/08/07 -
Price 0.68 0.60 1.10 0.95 0.89 0.90 0.96 -
P/RPS 19.36 17.79 37.30 69.64 33.84 29.62 41.00 -39.22%
P/EPS -40.00 -50.00 -157.14 950.00 -222.50 81.82 73.85 -
EY -2.50 -2.00 -0.64 0.11 -0.45 1.22 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.78 0.67 0.63 0.64 0.69 -20.32%

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