[NOMAD] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 45.08%
YoY- 84.44%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 49,775 28,193 18,065 15,022 8,005 6,019 60,550 -3.21%
PBT 2,767 1,391 -2,488 11,695 6,042 6,644 33,158 -33.88%
Tax 554 -1,167 -1,379 -3,469 -1,582 -2,118 -4,645 -
NP 3,321 224 -3,867 8,226 4,460 4,526 28,513 -30.10%
-
NP to SH 3,231 224 -3,867 8,226 4,460 4,526 28,513 -30.42%
-
Tax Rate -20.02% 83.90% - 29.66% 26.18% 31.88% 14.01% -
Total Cost 46,454 27,969 21,932 6,796 3,545 1,493 32,037 6.38%
-
Net Worth 338,178 309,119 316,184 313,477 305,510 298,760 223,106 7.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 338,178 309,119 316,184 313,477 305,510 298,760 223,106 7.17%
NOSH 215,400 223,999 227,470 222,324 223,000 222,955 223,106 -0.58%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.67% 0.79% -21.41% 54.76% 55.72% 75.20% 47.09% -
ROE 0.96% 0.07% -1.22% 2.62% 1.46% 1.51% 12.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.11 12.59 7.94 6.76 3.59 2.70 27.14 -2.64%
EPS 1.50 0.10 -1.70 3.70 2.00 2.03 12.78 -30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.38 1.39 1.41 1.37 1.34 1.00 7.80%
Adjusted Per Share Value based on latest NOSH - 232,363
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.29 12.63 8.09 6.73 3.59 2.70 27.12 -3.21%
EPS 1.45 0.10 -1.73 3.68 2.00 2.03 12.77 -30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5147 1.3845 1.4162 1.404 1.3683 1.3381 0.9993 7.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.51 0.61 0.90 0.95 0.83 0.71 0.77 -
P/RPS 2.21 4.85 11.33 14.06 23.12 26.30 2.84 -4.09%
P/EPS 34.00 610.00 -52.94 25.68 41.50 34.98 6.03 33.39%
EY 2.94 0.16 -1.89 3.89 2.41 2.86 16.60 -25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.65 0.67 0.61 0.53 0.77 -13.60%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 28/11/08 23/11/07 10/11/06 18/11/05 29/11/04 -
Price 0.70 0.59 0.60 0.90 0.88 0.65 0.80 -
P/RPS 3.03 4.69 7.56 13.32 24.51 24.08 2.95 0.44%
P/EPS 46.67 590.00 -35.29 24.32 44.00 32.02 6.26 39.74%
EY 2.14 0.17 -2.83 4.11 2.27 3.12 15.97 -28.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.43 0.64 0.64 0.49 0.80 -9.13%

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