[NOMAD] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.6%
YoY- -45.32%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 20,832 15,924 9,752 0 92,522 36,806 30,244 -6.01%
PBT -498 15,090 7,136 10,260 19,792 14 -2,674 -24.41%
Tax -1,794 -3,750 -1,886 -3,338 -7,134 -342 2,674 -
NP -2,292 11,340 5,250 6,922 12,658 -328 0 -
-
NP to SH -2,292 11,340 5,250 6,922 12,658 -328 -3,992 -8.82%
-
Tax Rate - 24.85% 26.43% 32.53% 36.04% 2,442.86% - -
Total Cost 23,124 4,584 4,502 -6,922 79,864 37,134 30,244 -4.37%
-
Net Worth 323,171 317,519 222,457 299,209 200,566 192,114 190,728 9.17%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 323,171 317,519 222,457 299,209 200,566 192,114 190,728 9.17%
NOSH 229,200 226,800 222,457 223,290 222,852 234,285 221,777 0.54%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -11.00% 71.21% 53.84% 0.00% 13.68% -0.89% 0.00% -
ROE -0.71% 3.57% 2.36% 2.31% 6.31% -0.17% -2.09% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.09 7.02 4.38 0.00 41.52 15.71 13.64 -6.53%
EPS -1.00 5.00 2.40 3.10 5.68 -0.14 -1.80 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.00 1.34 0.90 0.82 0.86 8.58%
Adjusted Per Share Value based on latest NOSH - 224,307
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.33 7.13 4.37 0.00 41.44 16.49 13.55 -6.02%
EPS -1.03 5.08 2.35 3.10 5.67 -0.15 -1.79 -8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4475 1.4221 0.9964 1.3401 0.8983 0.8605 0.8543 9.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.94 1.00 0.90 0.79 0.83 0.66 0.96 -
P/RPS 10.34 14.24 20.53 0.00 2.00 4.20 7.04 6.61%
P/EPS -94.00 20.00 38.14 25.48 14.61 -471.43 -53.33 9.89%
EY -1.06 5.00 2.62 3.92 6.84 -0.21 -1.88 -9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.90 0.59 0.92 0.80 1.12 -8.19%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 29/08/07 24/07/06 09/08/05 27/08/04 29/08/03 27/09/02 -
Price 1.10 0.96 0.85 0.77 0.76 1.00 0.81 -
P/RPS 12.10 13.67 19.39 0.00 1.83 6.37 5.94 12.57%
P/EPS -110.00 19.20 36.02 24.84 13.38 -714.29 -45.00 16.04%
EY -0.91 5.21 2.78 4.03 7.47 -0.14 -2.22 -13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.69 0.85 0.57 0.84 1.22 0.94 -3.05%

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