[NOMAD] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 155.56%
YoY- 142.19%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 67,783 65,948 59,424 53,384 44,367 35,977 32,867 61.80%
PBT 3,857 4,483 5,594 5,294 3,107 -1,975 -5,692 -
Tax -205 -27 -268 -1,821 -1,748 -1,568 -1,471 -73.02%
NP 3,652 4,456 5,326 3,473 1,359 -3,543 -7,163 -
-
NP to SH 3,652 4,456 5,326 3,473 1,359 -3,543 -7,163 -
-
Tax Rate 5.32% 0.60% 4.79% 34.40% 56.26% - - -
Total Cost 64,131 61,492 54,098 49,911 43,008 39,520 40,030 36.79%
-
Net Worth 330,999 209,000 209,000 356,654 308,291 310,154 267,149 15.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,619 - - - - - - -
Div Payout % 181.27% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 330,999 209,000 209,000 356,654 308,291 310,154 267,149 15.31%
NOSH 330,999 209,000 209,000 228,624 223,400 224,749 194,999 42.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.39% 6.76% 8.96% 6.51% 3.06% -9.85% -21.79% -
ROE 1.10% 2.13% 2.55% 0.97% 0.44% -1.14% -2.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.48 31.55 28.43 23.35 19.86 16.01 16.85 13.84%
EPS 1.10 2.13 2.55 1.52 0.61 -1.58 -3.67 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.56 1.38 1.38 1.37 -18.88%
Adjusted Per Share Value based on latest NOSH - 228,624
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.36 29.54 26.62 23.91 19.87 16.11 14.72 61.81%
EPS 1.64 2.00 2.39 1.56 0.61 -1.59 -3.21 -
DPS 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4825 0.9361 0.9361 1.5974 1.3808 1.3892 1.1965 15.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.59 0.51 0.54 0.45 0.47 0.61 0.66 -
P/RPS 2.88 1.62 1.90 1.93 2.37 3.81 3.92 -18.53%
P/EPS 53.47 23.92 21.19 29.62 77.26 -38.70 -17.97 -
EY 1.87 4.18 4.72 3.38 1.29 -2.58 -5.57 -
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.54 0.29 0.34 0.44 0.48 14.70%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 27/08/10 14/05/10 22/02/10 24/11/09 28/08/09 -
Price 0.58 0.70 0.61 0.58 0.45 0.59 0.64 -
P/RPS 2.83 2.22 2.15 2.48 2.27 3.69 3.80 -17.79%
P/EPS 52.57 32.83 23.94 38.18 73.97 -37.43 -17.42 -
EY 1.90 3.05 4.18 2.62 1.35 -2.67 -5.74 -
DY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.61 0.37 0.33 0.43 0.47 15.00%

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