[NOMAD] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 74.34%
YoY- 204.55%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 65,828 29,760 17,080 11,732 8,040 0 108,012 -7.91%
PBT 8,340 -408 2,540 13,456 5,304 12,808 32,544 -20.29%
Tax -1,024 -732 -1,288 -1,944 -1,524 -4,796 -10,544 -32.19%
NP 7,316 -1,140 1,252 11,512 3,780 8,012 22,000 -16.75%
-
NP to SH 7,316 -1,140 1,252 11,512 3,780 8,012 22,000 -16.75%
-
Tax Rate 12.28% - 50.71% 14.45% 28.73% 37.45% 32.40% -
Total Cost 58,512 30,900 15,828 220 4,260 -8,012 86,012 -6.21%
-
Net Worth 356,654 393,299 441,329 307,724 225,000 295,998 201,182 10.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 356,654 393,299 441,329 307,724 225,000 295,998 201,182 10.00%
NOSH 228,624 284,999 312,999 221,384 225,000 222,555 223,536 0.37%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.11% -3.83% 7.33% 98.12% 47.01% 0.00% 20.37% -
ROE 2.05% -0.29% 0.28% 3.74% 1.68% 2.71% 10.94% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.79 10.44 5.46 5.30 3.57 0.00 48.32 -8.26%
EPS 3.20 -0.40 0.40 5.20 1.60 3.60 9.88 -17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.38 1.41 1.39 1.00 1.33 0.90 9.59%
Adjusted Per Share Value based on latest NOSH - 221,384
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.48 13.33 7.65 5.25 3.60 0.00 48.38 -7.92%
EPS 3.28 -0.51 0.56 5.16 1.69 3.59 9.85 -16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5974 1.7616 1.9767 1.3783 1.0078 1.3257 0.9011 10.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.45 0.68 0.94 0.94 0.79 0.88 1.35 -
P/RPS 1.56 6.51 17.23 17.74 22.11 0.00 2.79 -9.23%
P/EPS 14.06 -170.00 235.00 18.08 47.02 24.44 13.72 0.40%
EY 7.11 -0.59 0.43 5.53 2.13 4.09 7.29 -0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.49 0.67 0.68 0.79 0.66 1.50 -23.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 29/05/09 30/05/08 30/05/07 19/05/06 13/05/05 14/05/04 -
Price 0.58 0.68 0.95 0.94 0.81 0.78 0.88 -
P/RPS 2.01 6.51 17.41 17.74 22.67 0.00 1.82 1.66%
P/EPS 18.12 -170.00 237.50 18.08 48.21 21.67 8.94 12.48%
EY 5.52 -0.59 0.42 5.53 2.07 4.62 11.18 -11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.67 0.68 0.81 0.59 0.98 -14.97%

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