[NOMAD] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 69.9%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 28,193 18,065 15,022 8,005 6,019 60,550 42,228 -6.50%
PBT 1,391 -2,488 11,695 6,042 6,644 33,158 7,803 -24.96%
Tax -1,167 -1,379 -3,469 -1,582 -2,118 -4,645 -2,609 -12.53%
NP 224 -3,867 8,226 4,460 4,526 28,513 5,194 -40.75%
-
NP to SH 224 -3,867 8,226 4,460 4,526 28,513 5,194 -40.75%
-
Tax Rate 83.90% - 29.66% 26.18% 31.88% 14.01% 33.44% -
Total Cost 27,969 21,932 6,796 3,545 1,493 32,037 37,034 -4.56%
-
Net Worth 309,119 316,184 313,477 305,510 298,760 223,106 189,480 8.49%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 309,119 316,184 313,477 305,510 298,760 223,106 189,480 8.49%
NOSH 223,999 227,470 222,324 223,000 222,955 223,106 222,918 0.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.79% -21.41% 54.76% 55.72% 75.20% 47.09% 12.30% -
ROE 0.07% -1.22% 2.62% 1.46% 1.51% 12.78% 2.74% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.59 7.94 6.76 3.59 2.70 27.14 18.94 -6.57%
EPS 0.10 -1.70 3.70 2.00 2.03 12.78 2.33 -40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.39 1.41 1.37 1.34 1.00 0.85 8.40%
Adjusted Per Share Value based on latest NOSH - 223,780
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.63 8.09 6.73 3.59 2.70 27.12 18.91 -6.49%
EPS 0.10 -1.73 3.68 2.00 2.03 12.77 2.33 -40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3845 1.4162 1.404 1.3683 1.3381 0.9993 0.8487 8.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.61 0.90 0.95 0.83 0.71 0.77 0.96 -
P/RPS 4.85 11.33 14.06 23.12 26.30 2.84 5.07 -0.73%
P/EPS 610.00 -52.94 25.68 41.50 34.98 6.03 41.20 56.63%
EY 0.16 -1.89 3.89 2.41 2.86 16.60 2.43 -36.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.65 0.67 0.61 0.53 0.77 1.13 -14.53%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 28/11/08 23/11/07 10/11/06 18/11/05 29/11/04 21/11/03 -
Price 0.59 0.60 0.90 0.88 0.65 0.80 1.30 -
P/RPS 4.69 7.56 13.32 24.51 24.08 2.95 6.86 -6.13%
P/EPS 590.00 -35.29 24.32 44.00 32.02 6.26 55.79 48.10%
EY 0.17 -2.83 4.11 2.27 3.12 15.97 1.79 -32.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.64 0.64 0.49 0.80 1.53 -19.05%

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