[NOMAD] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.83%
YoY- 13.53%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 19,030 15,099 12,936 12,013 9,656 8,904 7,852 80.33%
PBT 15,161 13,485 11,546 9,508 7,610 6,650 6,336 78.80%
Tax -4,792 -3,837 -3,010 -2,905 -1,860 -1,670 -1,578 109.56%
NP 10,369 9,648 8,536 6,603 5,750 4,980 4,758 68.01%
-
NP to SH 10,369 9,648 8,536 6,603 5,750 4,980 4,758 68.01%
-
Tax Rate 31.61% 28.45% 26.07% 30.55% 24.44% 25.11% 24.91% -
Total Cost 8,661 5,451 4,400 5,410 3,906 3,924 3,094 98.49%
-
Net Worth 327,632 300,676 307,724 223,229 306,579 224,000 225,000 28.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 327,632 300,676 307,724 223,229 306,579 224,000 225,000 28.44%
NOSH 232,363 214,769 221,384 223,229 223,780 224,000 225,000 2.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 54.49% 63.90% 65.99% 54.97% 59.55% 55.93% 60.60% -
ROE 3.16% 3.21% 2.77% 2.96% 1.88% 2.22% 2.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.19 7.03 5.84 5.38 4.31 3.98 3.49 76.50%
EPS 4.46 4.49 3.86 2.96 2.57 2.22 2.11 64.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.39 1.00 1.37 1.00 1.00 25.71%
Adjusted Per Share Value based on latest NOSH - 223,229
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.52 6.76 5.79 5.38 4.32 3.99 3.52 80.17%
EPS 4.64 4.32 3.82 2.96 2.58 2.23 2.13 67.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4674 1.3467 1.3783 0.9998 1.3731 1.0033 1.0078 28.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 1.00 0.94 0.89 0.83 0.90 0.79 -
P/RPS 11.60 14.22 16.09 16.54 19.24 22.64 22.64 -35.94%
P/EPS 21.29 22.26 24.38 30.09 32.30 40.48 37.36 -31.24%
EY 4.70 4.49 4.10 3.32 3.10 2.47 2.68 45.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.68 0.89 0.61 0.90 0.79 -10.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 26/01/07 10/11/06 24/07/06 19/05/06 -
Price 0.90 0.96 0.94 0.89 0.88 0.85 0.81 -
P/RPS 10.99 13.66 16.09 16.54 20.39 21.38 23.21 -39.22%
P/EPS 20.17 21.37 24.38 30.09 34.25 38.23 38.30 -34.76%
EY 4.96 4.68 4.10 3.32 2.92 2.62 2.61 53.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.68 0.89 0.64 0.85 0.81 -14.52%

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