[NOMAD] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 53.35%
YoY- 174.35%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 68,783 67,783 65,948 59,424 53,384 44,367 35,977 54.10%
PBT 2,262 3,857 4,483 5,594 5,294 3,107 -1,975 -
Tax -314 -205 -27 -268 -1,821 -1,748 -1,568 -65.80%
NP 1,948 3,652 4,456 5,326 3,473 1,359 -3,543 -
-
NP to SH 1,948 3,652 4,456 5,326 3,473 1,359 -3,543 -
-
Tax Rate 13.88% 5.32% 0.60% 4.79% 34.40% 56.26% - -
Total Cost 66,835 64,131 61,492 54,098 49,911 43,008 39,520 41.99%
-
Net Worth 335,416 330,999 209,000 209,000 356,654 308,291 310,154 5.36%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,619 6,619 - - - - - -
Div Payout % 339.84% 181.27% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 335,416 330,999 209,000 209,000 356,654 308,291 310,154 5.36%
NOSH 208,333 330,999 209,000 209,000 228,624 223,400 224,749 -4.93%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.83% 5.39% 6.76% 8.96% 6.51% 3.06% -9.85% -
ROE 0.58% 1.10% 2.13% 2.55% 0.97% 0.44% -1.14% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 33.02 20.48 31.55 28.43 23.35 19.86 16.01 62.09%
EPS 0.94 1.10 2.13 2.55 1.52 0.61 -1.58 -
DPS 3.18 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.00 1.00 1.00 1.56 1.38 1.38 10.83%
Adjusted Per Share Value based on latest NOSH - 209,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.81 30.36 29.54 26.62 23.91 19.87 16.11 54.13%
EPS 0.87 1.64 2.00 2.39 1.56 0.61 -1.59 -
DPS 2.97 2.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5023 1.4825 0.9361 0.9361 1.5974 1.3808 1.3892 5.36%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.61 0.59 0.51 0.54 0.45 0.47 0.61 -
P/RPS 1.85 2.88 1.62 1.90 1.93 2.37 3.81 -38.24%
P/EPS 65.24 53.47 23.92 21.19 29.62 77.26 -38.70 -
EY 1.53 1.87 4.18 4.72 3.38 1.29 -2.58 -
DY 5.21 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.59 0.51 0.54 0.29 0.34 0.44 -9.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 23/11/10 27/08/10 14/05/10 22/02/10 24/11/09 -
Price 0.65 0.58 0.70 0.61 0.58 0.45 0.59 -
P/RPS 1.97 2.83 2.22 2.15 2.48 2.27 3.69 -34.21%
P/EPS 69.52 52.57 32.83 23.94 38.18 73.97 -37.43 -
EY 1.44 1.90 3.05 4.18 2.62 1.35 -2.67 -
DY 4.89 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.70 0.61 0.37 0.33 0.43 -4.71%

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