[NOMAD] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.46%
YoY- -73.14%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 15,099 12,936 12,013 9,656 8,904 7,852 7,670 57.26%
PBT 13,485 11,546 9,508 7,610 6,650 6,336 8,212 39.31%
Tax -3,837 -3,010 -2,905 -1,860 -1,670 -1,578 -2,396 36.99%
NP 9,648 8,536 6,603 5,750 4,980 4,758 5,816 40.26%
-
NP to SH 9,648 8,536 6,603 5,750 4,980 4,758 5,816 40.26%
-
Tax Rate 28.45% 26.07% 30.55% 24.44% 25.11% 24.91% 29.18% -
Total Cost 5,451 4,400 5,410 3,906 3,924 3,094 1,854 105.63%
-
Net Worth 300,676 307,724 223,229 306,579 224,000 225,000 300,258 0.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 300,676 307,724 223,229 306,579 224,000 225,000 300,258 0.09%
NOSH 214,769 221,384 223,229 223,780 224,000 225,000 222,413 -2.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 63.90% 65.99% 54.97% 59.55% 55.93% 60.60% 75.83% -
ROE 3.21% 2.77% 2.96% 1.88% 2.22% 2.11% 1.94% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.03 5.84 5.38 4.31 3.98 3.49 3.45 60.93%
EPS 4.49 3.86 2.96 2.57 2.22 2.11 2.61 43.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.00 1.37 1.00 1.00 1.35 2.46%
Adjusted Per Share Value based on latest NOSH - 223,780
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.76 5.79 5.38 4.32 3.99 3.52 3.44 57.08%
EPS 4.32 3.82 2.96 2.58 2.23 2.13 2.60 40.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3467 1.3783 0.9998 1.3731 1.0033 1.0078 1.3448 0.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.00 0.94 0.89 0.83 0.90 0.79 0.66 -
P/RPS 14.22 16.09 16.54 19.24 22.64 22.64 19.14 -18.01%
P/EPS 22.26 24.38 30.09 32.30 40.48 37.36 25.24 -8.05%
EY 4.49 4.10 3.32 3.10 2.47 2.68 3.96 8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.89 0.61 0.90 0.79 0.49 28.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 26/01/07 10/11/06 24/07/06 19/05/06 23/01/06 -
Price 0.96 0.94 0.89 0.88 0.85 0.81 0.73 -
P/RPS 13.66 16.09 16.54 20.39 21.38 23.21 21.17 -25.38%
P/EPS 21.37 24.38 30.09 34.25 38.23 38.30 27.92 -16.36%
EY 4.68 4.10 3.32 2.92 2.62 2.61 3.58 19.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.89 0.64 0.85 0.81 0.54 17.80%

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