[NOMAD] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -16.33%
YoY- 225.77%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 71,999 68,783 67,783 65,948 59,424 53,384 44,367 38.21%
PBT 3,519 2,262 3,857 4,483 5,594 5,294 3,107 8.68%
Tax -1,872 -314 -205 -27 -268 -1,821 -1,748 4.68%
NP 1,647 1,948 3,652 4,456 5,326 3,473 1,359 13.71%
-
NP to SH 1,647 1,948 3,652 4,456 5,326 3,473 1,359 13.71%
-
Tax Rate 53.20% 13.88% 5.32% 0.60% 4.79% 34.40% 56.26% -
Total Cost 70,352 66,835 64,131 61,492 54,098 49,911 43,008 38.95%
-
Net Worth 355,303 335,416 330,999 209,000 209,000 356,654 308,291 9.95%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,619 6,619 6,619 - - - - -
Div Payout % 401.94% 339.84% 181.27% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 355,303 335,416 330,999 209,000 209,000 356,654 308,291 9.95%
NOSH 223,461 208,333 330,999 209,000 209,000 228,624 223,400 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.29% 2.83% 5.39% 6.76% 8.96% 6.51% 3.06% -
ROE 0.46% 0.58% 1.10% 2.13% 2.55% 0.97% 0.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.22 33.02 20.48 31.55 28.43 23.35 19.86 38.19%
EPS 0.74 0.94 1.10 2.13 2.55 1.52 0.61 13.78%
DPS 2.96 3.18 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.00 1.00 1.00 1.56 1.38 9.93%
Adjusted Per Share Value based on latest NOSH - 209,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.25 30.81 30.36 29.54 26.62 23.91 19.87 38.23%
EPS 0.74 0.87 1.64 2.00 2.39 1.56 0.61 13.78%
DPS 2.97 2.97 2.97 0.00 0.00 0.00 0.00 -
NAPS 1.5914 1.5023 1.4825 0.9361 0.9361 1.5974 1.3808 9.95%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.63 0.61 0.59 0.51 0.54 0.45 0.47 -
P/RPS 1.96 1.85 2.88 1.62 1.90 1.93 2.37 -11.92%
P/EPS 85.48 65.24 53.47 23.92 21.19 29.62 77.26 6.99%
EY 1.17 1.53 1.87 4.18 4.72 3.38 1.29 -6.31%
DY 4.70 5.21 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.59 0.51 0.54 0.29 0.34 11.47%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 26/05/11 25/02/11 23/11/10 27/08/10 14/05/10 22/02/10 -
Price 0.63 0.65 0.58 0.70 0.61 0.58 0.45 -
P/RPS 1.96 1.97 2.83 2.22 2.15 2.48 2.27 -9.34%
P/EPS 85.48 69.52 52.57 32.83 23.94 38.18 73.97 10.15%
EY 1.17 1.44 1.90 3.05 4.18 2.62 1.35 -9.12%
DY 4.70 4.89 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.58 0.70 0.61 0.37 0.33 13.72%

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