[NOMAD] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -18.04%
YoY- 168.73%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 75,462 71,999 68,783 67,783 65,948 59,424 53,384 25.92%
PBT 7,103 3,519 2,262 3,857 4,483 5,594 5,294 21.62%
Tax -1,957 -1,872 -314 -205 -27 -268 -1,821 4.91%
NP 5,146 1,647 1,948 3,652 4,456 5,326 3,473 29.93%
-
NP to SH 5,146 1,647 1,948 3,652 4,456 5,326 3,473 29.93%
-
Tax Rate 27.55% 53.20% 13.88% 5.32% 0.60% 4.79% 34.40% -
Total Cost 70,316 70,352 66,835 64,131 61,492 54,098 49,911 25.64%
-
Net Worth 348,334 355,303 335,416 330,999 209,000 209,000 356,654 -1.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,619 6,619 6,619 6,619 - - - -
Div Payout % 128.64% 401.94% 339.84% 181.27% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 348,334 355,303 335,416 330,999 209,000 209,000 356,654 -1.55%
NOSH 223,291 223,461 208,333 330,999 209,000 209,000 228,624 -1.55%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.82% 2.29% 2.83% 5.39% 6.76% 8.96% 6.51% -
ROE 1.48% 0.46% 0.58% 1.10% 2.13% 2.55% 0.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.80 32.22 33.02 20.48 31.55 28.43 23.35 27.93%
EPS 2.30 0.74 0.94 1.10 2.13 2.55 1.52 31.76%
DPS 2.96 2.96 3.18 2.00 0.00 0.00 0.00 -
NAPS 1.56 1.59 1.61 1.00 1.00 1.00 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 330,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.80 32.25 30.81 30.36 29.54 26.62 23.91 25.93%
EPS 2.30 0.74 0.87 1.64 2.00 2.39 1.56 29.50%
DPS 2.97 2.97 2.97 2.97 0.00 0.00 0.00 -
NAPS 1.5602 1.5914 1.5023 1.4825 0.9361 0.9361 1.5974 -1.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.63 0.63 0.61 0.59 0.51 0.54 0.45 -
P/RPS 1.86 1.96 1.85 2.88 1.62 1.90 1.93 -2.43%
P/EPS 27.34 85.48 65.24 53.47 23.92 21.19 29.62 -5.19%
EY 3.66 1.17 1.53 1.87 4.18 4.72 3.38 5.44%
DY 4.71 4.70 5.21 3.39 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.38 0.59 0.51 0.54 0.29 23.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 19/08/11 26/05/11 25/02/11 23/11/10 27/08/10 14/05/10 -
Price 0.68 0.63 0.65 0.58 0.70 0.61 0.58 -
P/RPS 2.01 1.96 1.97 2.83 2.22 2.15 2.48 -13.06%
P/EPS 29.51 85.48 69.52 52.57 32.83 23.94 38.18 -15.76%
EY 3.39 1.17 1.44 1.90 3.05 4.18 2.62 18.72%
DY 4.36 4.70 4.89 3.45 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.40 0.58 0.70 0.61 0.37 12.23%

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