[NOMAD] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.01%
YoY- 587.7%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 71,968 75,900 73,416 64,984 34,868 20,832 15,924 28.55%
PBT 15,984 4,736 4,124 4,800 -174 -498 15,090 0.96%
Tax -4,416 -1,244 -1,550 1,784 -1,176 -1,794 -3,750 2.75%
NP 11,568 3,492 2,574 6,584 -1,350 -2,292 11,340 0.33%
-
NP to SH 11,568 3,492 2,574 6,584 -1,350 -2,292 11,340 0.33%
-
Tax Rate 27.63% 26.27% 37.58% -37.17% - - 24.85% -
Total Cost 60,400 72,408 70,842 58,400 36,218 23,124 4,584 53.62%
-
Net Worth 359,545 346,961 352,815 337,978 308,249 323,171 317,519 2.09%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 359,545 346,961 352,815 337,978 308,249 323,171 317,519 2.09%
NOSH 223,320 223,846 221,896 219,466 224,999 229,200 226,800 -0.25%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.07% 4.60% 3.51% 10.13% -3.87% -11.00% 71.21% -
ROE 3.22% 1.01% 0.73% 1.95% -0.44% -0.71% 3.57% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.23 33.91 33.09 29.61 15.50 9.09 7.02 28.89%
EPS 5.18 1.56 1.16 3.00 -0.60 -1.00 5.00 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.55 1.59 1.54 1.37 1.41 1.40 2.35%
Adjusted Per Share Value based on latest NOSH - 209,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.23 33.99 32.88 29.11 15.62 9.33 7.13 28.55%
EPS 5.18 1.56 1.15 2.95 -0.60 -1.03 5.08 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6104 1.554 1.5802 1.5138 1.3806 1.4475 1.4221 2.09%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.80 0.80 0.63 0.54 0.66 0.94 1.00 -
P/RPS 2.48 2.36 1.90 1.82 4.26 10.34 14.24 -25.25%
P/EPS 15.44 51.28 54.31 18.00 -110.00 -94.00 20.00 -4.21%
EY 6.48 1.95 1.84 5.56 -0.91 -1.06 5.00 4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.40 0.35 0.48 0.67 0.71 -5.67%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 14/08/13 10/08/12 19/08/11 27/08/10 28/08/09 22/08/08 29/08/07 -
Price 0.80 0.79 0.63 0.61 0.64 1.10 0.96 -
P/RPS 2.48 2.33 1.90 2.06 4.13 12.10 13.67 -24.74%
P/EPS 15.44 50.64 54.31 20.33 -106.67 -110.00 19.20 -3.56%
EY 6.48 1.97 1.84 4.92 -0.94 -0.91 5.21 3.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.40 0.40 0.47 0.78 0.69 -5.22%

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