[NOMAD] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.85%
YoY- 1342.41%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 57,078 57,293 57,454 49,775 28,193 18,065 15,022 24.89%
PBT 8,671 3,201 6,013 2,767 1,391 -2,488 11,695 -4.85%
Tax -2,422 -1,024 -1,198 554 -1,167 -1,379 -3,469 -5.80%
NP 6,249 2,177 4,815 3,321 224 -3,867 8,226 -4.47%
-
NP to SH 6,249 2,177 4,815 3,231 224 -3,867 8,226 -4.47%
-
Tax Rate 27.93% 31.99% 19.92% -20.02% 83.90% - 29.66% -
Total Cost 50,829 55,116 52,639 46,454 27,969 21,932 6,796 39.80%
-
Net Worth 354,853 342,099 347,749 338,178 309,119 316,184 313,477 2.08%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,695 - - - - - - -
Div Payout % 107.14% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 354,853 342,099 347,749 338,178 309,119 316,184 313,477 2.08%
NOSH 223,178 222,142 222,916 215,400 223,999 227,470 222,324 0.06%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.95% 3.80% 8.38% 6.67% 0.79% -21.41% 54.76% -
ROE 1.76% 0.64% 1.38% 0.96% 0.07% -1.22% 2.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.58 25.79 25.77 23.11 12.59 7.94 6.76 24.80%
EPS 2.80 0.98 2.16 1.50 0.10 -1.70 3.70 -4.53%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.54 1.56 1.57 1.38 1.39 1.41 2.02%
Adjusted Per Share Value based on latest NOSH - 209,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.56 25.66 25.73 22.29 12.63 8.09 6.73 24.88%
EPS 2.80 0.98 2.16 1.45 0.10 -1.73 3.68 -4.44%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5894 1.5322 1.5575 1.5147 1.3845 1.4162 1.404 2.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.805 0.79 0.63 0.51 0.61 0.90 0.95 -
P/RPS 3.15 3.06 2.44 2.21 4.85 11.33 14.06 -22.04%
P/EPS 28.75 80.61 29.17 34.00 610.00 -52.94 25.68 1.89%
EY 3.48 1.24 3.43 2.94 0.16 -1.89 3.89 -1.83%
DY 3.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.40 0.32 0.44 0.65 0.67 -4.44%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 06/11/12 25/11/11 23/11/10 24/11/09 28/11/08 23/11/07 -
Price 0.82 0.79 0.68 0.70 0.59 0.60 0.90 -
P/RPS 3.21 3.06 2.64 3.03 4.69 7.56 13.32 -21.09%
P/EPS 29.29 80.61 31.48 46.67 590.00 -35.29 24.32 3.14%
EY 3.41 1.24 3.18 2.14 0.17 -2.83 4.11 -3.06%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.44 0.45 0.43 0.43 0.64 -3.39%

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