[NOMAD] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 48.05%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 44,366 25,848 20,356 12,013 7,670 81,258 69,899 -7.29%
PBT 3,107 -5,854 11,799 9,508 7,430 50,922 14,578 -22.69%
Tax -1,748 -1,780 -4,384 -2,905 -1,614 -5,530 -1,758 -0.09%
NP 1,359 -7,634 7,415 6,603 5,816 45,392 12,820 -31.18%
-
NP to SH 1,359 -7,634 7,415 6,603 5,816 45,392 12,820 -31.18%
-
Tax Rate 56.26% - 37.16% 30.55% 21.72% 10.86% 12.06% -
Total Cost 43,007 33,482 12,941 5,410 1,854 35,866 57,079 -4.60%
-
Net Worth 299,919 309,850 316,822 307,842 300,827 294,434 198,322 7.13%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 299,919 309,850 316,822 307,842 300,827 294,434 198,322 7.13%
NOSH 217,333 224,529 224,696 223,074 222,835 223,056 222,834 -0.41%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.06% -29.53% 36.43% 54.97% 75.83% 55.86% 18.34% -
ROE 0.45% -2.46% 2.34% 2.14% 1.93% 15.42% 6.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.41 11.51 9.06 5.39 3.44 36.43 31.37 -6.90%
EPS 0.60 -3.40 3.30 2.96 2.61 20.35 5.75 -31.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.41 1.38 1.35 1.32 0.89 7.57%
Adjusted Per Share Value based on latest NOSH - 223,229
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.87 11.58 9.12 5.38 3.44 36.39 31.31 -7.29%
EPS 0.61 -3.42 3.32 2.96 2.60 20.33 5.74 -31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3433 1.3878 1.419 1.3788 1.3474 1.3187 0.8883 7.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.70 0.92 0.89 0.66 0.81 1.32 -
P/RPS 2.30 6.08 10.16 16.53 19.17 2.22 4.21 -9.57%
P/EPS 75.16 -20.59 27.88 30.07 25.29 3.98 22.94 21.84%
EY 1.33 -4.86 3.59 3.33 3.95 25.12 4.36 -17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.65 0.64 0.49 0.61 1.48 -21.72%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 27/02/09 29/02/08 26/01/07 23/01/06 28/02/05 27/02/04 -
Price 0.45 0.68 0.89 0.89 0.73 0.93 1.37 -
P/RPS 2.20 5.91 9.82 16.53 21.21 2.55 4.37 -10.79%
P/EPS 71.96 -20.00 26.97 30.07 27.97 4.57 23.81 20.22%
EY 1.39 -5.00 3.71 3.33 3.58 21.88 4.20 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.63 0.64 0.54 0.70 1.54 -22.62%

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