[NOMAD] YoY 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- 16.78%
YoY- 66.12%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 16,173 7,783 5,332 4,008 1,651 20,708 27,671 -8.55%
PBT 1,716 -3,366 104 3,466 1,568 17,764 6,775 -20.44%
Tax -581 -401 -915 -1,323 -278 -885 -3,480 -25.77%
NP 1,135 -3,767 -811 2,143 1,290 16,879 3,295 -16.26%
-
NP to SH 1,135 -3,767 -811 2,143 1,290 16,879 3,295 -16.26%
-
Tax Rate 33.86% - 879.81% 38.17% 17.73% 4.98% 51.37% -
Total Cost 15,038 11,550 6,143 1,865 361 3,829 24,376 -7.72%
-
Net Worth 308,291 305,791 285,877 308,056 300,258 294,323 193,751 8.04%
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 308,291 305,791 285,877 308,056 300,258 294,323 193,751 8.04%
NOSH 223,400 221,588 202,749 223,229 222,413 222,972 222,702 0.05%
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 7.02% -48.40% -15.21% 53.47% 78.13% 81.51% 11.91% -
ROE 0.37% -1.23% -0.28% 0.70% 0.43% 5.73% 1.70% -
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 7.24 3.51 2.63 1.80 0.74 9.29 12.43 -8.60%
EPS 0.50 -1.70 -0.40 0.96 0.58 7.57 1.48 -16.53%
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 0.87 7.98%
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 7.24 3.49 2.39 1.80 0.74 9.27 12.39 -8.55%
EPS 0.51 -1.69 -0.36 0.96 0.58 7.56 1.48 -16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3808 1.3696 1.2804 1.3798 1.3448 1.3182 0.8678 8.04%
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 6.49 19.93 34.98 49.57 88.91 8.72 10.62 -7.87%
P/EPS 92.51 -41.18 -230.00 92.71 113.79 10.70 89.22 0.60%
EY 1.08 -2.43 -0.43 1.08 0.88 9.35 1.12 -0.60%
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 1.52 -22.06%
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 6.22 19.36 33.84 49.57 98.34 10.01 11.03 -9.09%
P/EPS 88.57 -40.00 -222.50 92.71 125.86 12.29 92.60 -0.73%
EY 1.13 -2.50 -0.45 1.08 0.79 8.14 1.08 0.75%
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 1.57 -22.87%

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