[NOMAD] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -46.66%
YoY- -43.91%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 76,919 75,462 71,999 68,783 67,783 65,948 59,424 18.71%
PBT 7,674 7,103 3,519 2,262 3,857 4,483 5,594 23.39%
Tax -1,539 -1,957 -1,872 -314 -205 -27 -268 219.65%
NP 6,135 5,146 1,647 1,948 3,652 4,456 5,326 9.85%
-
NP to SH 6,135 5,146 1,647 1,948 3,652 4,456 5,326 9.85%
-
Tax Rate 20.05% 27.55% 53.20% 13.88% 5.32% 0.60% 4.79% -
Total Cost 70,784 70,316 70,352 66,835 64,131 61,492 54,098 19.57%
-
Net Worth 353,491 348,334 355,303 335,416 330,999 209,000 209,000 41.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,474 6,619 6,619 6,619 6,619 - - -
Div Payout % 72.94% 128.64% 401.94% 339.84% 181.27% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 353,491 348,334 355,303 335,416 330,999 209,000 209,000 41.82%
NOSH 223,728 223,291 223,461 208,333 330,999 209,000 209,000 4.63%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.98% 6.82% 2.29% 2.83% 5.39% 6.76% 8.96% -
ROE 1.74% 1.48% 0.46% 0.58% 1.10% 2.13% 2.55% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.38 33.80 32.22 33.02 20.48 31.55 28.43 13.46%
EPS 2.74 2.30 0.74 0.94 1.10 2.13 2.55 4.89%
DPS 2.00 2.96 2.96 3.18 2.00 0.00 0.00 -
NAPS 1.58 1.56 1.59 1.61 1.00 1.00 1.00 35.54%
Adjusted Per Share Value based on latest NOSH - 208,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.45 33.80 32.25 30.81 30.36 29.54 26.62 18.69%
EPS 2.75 2.30 0.74 0.87 1.64 2.00 2.39 9.77%
DPS 2.00 2.97 2.97 2.97 2.97 0.00 0.00 -
NAPS 1.5833 1.5602 1.5914 1.5023 1.4825 0.9361 0.9361 41.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.63 0.63 0.61 0.59 0.51 0.54 -
P/RPS 2.15 1.86 1.96 1.85 2.88 1.62 1.90 8.56%
P/EPS 26.99 27.34 85.48 65.24 53.47 23.92 21.19 17.45%
EY 3.71 3.66 1.17 1.53 1.87 4.18 4.72 -14.79%
DY 2.70 4.71 4.70 5.21 3.39 0.00 0.00 -
P/NAPS 0.47 0.40 0.40 0.38 0.59 0.51 0.54 -8.81%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 19/08/11 26/05/11 25/02/11 23/11/10 27/08/10 -
Price 0.78 0.68 0.63 0.65 0.58 0.70 0.61 -
P/RPS 2.27 2.01 1.96 1.97 2.83 2.22 2.15 3.67%
P/EPS 28.44 29.51 85.48 69.52 52.57 32.83 23.94 12.13%
EY 3.52 3.39 1.17 1.44 1.90 3.05 4.18 -10.79%
DY 2.56 4.36 4.70 4.89 3.45 0.00 0.00 -
P/NAPS 0.49 0.44 0.40 0.40 0.58 0.70 0.61 -13.55%

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