[NOMAD] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.03%
YoY- 93.73%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 21,691 20,354 19,030 15,099 12,936 12,013 9,656 71.43%
PBT 9,070 11,799 15,161 13,485 11,546 9,508 7,610 12.40%
Tax -4,220 -4,384 -4,792 -3,837 -3,010 -2,905 -1,860 72.57%
NP 4,850 7,415 10,369 9,648 8,536 6,603 5,750 -10.71%
-
NP to SH 4,850 7,415 10,369 9,648 8,536 6,603 5,750 -10.71%
-
Tax Rate 46.53% 37.16% 31.61% 28.45% 26.07% 30.55% 24.44% -
Total Cost 16,841 12,939 8,661 5,451 4,400 5,410 3,906 164.66%
-
Net Worth 441,329 285,877 327,632 300,676 307,724 223,229 306,579 27.46%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 441,329 285,877 327,632 300,676 307,724 223,229 306,579 27.46%
NOSH 312,999 202,749 232,363 214,769 221,384 223,229 223,780 25.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 22.36% 36.43% 54.49% 63.90% 65.99% 54.97% 59.55% -
ROE 1.10% 2.59% 3.16% 3.21% 2.77% 2.96% 1.88% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.93 10.04 8.19 7.03 5.84 5.38 4.31 37.20%
EPS 1.55 3.66 4.46 4.49 3.86 2.96 2.57 -28.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.41 1.41 1.40 1.39 1.00 1.37 1.93%
Adjusted Per Share Value based on latest NOSH - 214,769
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.72 9.12 8.52 6.76 5.79 5.38 4.32 71.62%
EPS 2.17 3.32 4.64 4.32 3.82 2.96 2.58 -10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9767 1.2804 1.4674 1.3467 1.3783 0.9998 1.3731 27.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.94 0.92 0.95 1.00 0.94 0.89 0.83 -
P/RPS 13.56 9.16 11.60 14.22 16.09 16.54 19.24 -20.78%
P/EPS 60.66 25.16 21.29 22.26 24.38 30.09 32.30 52.15%
EY 1.65 3.98 4.70 4.49 4.10 3.32 3.10 -34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.67 0.71 0.68 0.89 0.61 6.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 23/11/07 29/08/07 30/05/07 26/01/07 10/11/06 -
Price 0.95 0.89 0.90 0.96 0.94 0.89 0.88 -
P/RPS 13.71 8.87 10.99 13.66 16.09 16.54 20.39 -23.23%
P/EPS 61.31 24.34 20.17 21.37 24.38 30.09 34.25 47.37%
EY 1.63 4.11 4.96 4.68 4.10 3.32 2.92 -32.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.64 0.69 0.68 0.89 0.64 3.09%

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