[NOMAD] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -62.24%
YoY- -93.17%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 19,465 20,746 19,251 17,457 18,008 17,283 16,035 13.75%
PBT 1,661 3,951 1,572 490 1,090 367 315 202.03%
Tax -341 -423 -410 -365 -759 -338 1,148 -
NP 1,320 3,528 1,162 125 331 29 1,463 -6.60%
-
NP to SH 1,320 3,528 1,162 125 331 29 1,463 -6.60%
-
Tax Rate 20.53% 10.71% 26.08% 74.49% 69.63% 92.10% -364.44% -
Total Cost 18,145 17,218 18,089 17,332 17,677 17,254 14,572 15.69%
-
Net Worth 353,491 348,334 355,303 335,416 330,999 328,130 321,859 6.43%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,474 - - - 6,619 - - -
Div Payout % 338.98% - - - 2,000.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 353,491 348,334 355,303 335,416 330,999 328,130 321,859 6.43%
NOSH 223,728 223,291 223,461 208,333 330,999 209,000 209,000 4.63%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.78% 17.01% 6.04% 0.72% 1.84% 0.17% 9.12% -
ROE 0.37% 1.01% 0.33% 0.04% 0.10% 0.01% 0.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.70 9.29 8.61 8.38 5.44 8.27 7.67 8.73%
EPS 0.59 1.58 0.52 0.06 0.15 0.00 0.70 -10.74%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.58 1.56 1.59 1.61 1.00 1.57 1.54 1.71%
Adjusted Per Share Value based on latest NOSH - 208,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.72 9.29 8.62 7.82 8.07 7.74 7.18 13.79%
EPS 0.59 1.58 0.52 0.06 0.15 0.01 0.66 -7.18%
DPS 2.00 0.00 0.00 0.00 2.97 0.00 0.00 -
NAPS 1.5833 1.5602 1.5914 1.5023 1.4825 1.4697 1.4416 6.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.63 0.63 0.61 0.59 0.51 0.54 -
P/RPS 8.51 6.78 7.31 7.28 10.84 6.17 7.04 13.43%
P/EPS 125.42 39.87 121.15 1,016.67 590.00 3,675.52 77.14 38.14%
EY 0.80 2.51 0.83 0.10 0.17 0.03 1.30 -27.58%
DY 2.70 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 0.47 0.40 0.40 0.38 0.59 0.32 0.35 21.65%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 19/08/11 26/05/11 25/02/11 23/11/10 27/08/10 -
Price 0.78 0.68 0.63 0.65 0.58 0.70 0.61 -
P/RPS 8.97 7.32 7.31 7.76 10.66 8.46 7.95 8.35%
P/EPS 132.20 43.04 121.15 1,083.33 580.00 5,044.83 87.14 31.93%
EY 0.76 2.32 0.83 0.09 0.17 0.02 1.15 -24.07%
DY 2.56 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.49 0.44 0.40 0.40 0.58 0.45 0.40 14.44%

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