[NOMAD] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 92.43%
YoY- -191.05%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 18,251 17,457 16,457 7,440 4,270 2,933 2,010 44.38%
PBT 946 490 2,085 -102 635 3,364 1,326 -5.46%
Tax -261 -365 -256 -183 -322 -486 -381 -6.10%
NP 685 125 1,829 -285 313 2,878 945 -5.21%
-
NP to SH 685 125 1,829 -285 313 2,878 945 -5.21%
-
Tax Rate 27.59% 74.49% 12.28% - 50.71% 14.45% 28.73% -
Total Cost 17,566 17,332 14,628 7,725 3,957 55 1,065 59.47%
-
Net Worth 351,338 335,416 356,654 393,299 441,329 307,724 225,000 7.70%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 351,338 335,416 356,654 393,299 441,329 307,724 225,000 7.70%
NOSH 220,967 208,333 228,624 284,999 312,999 221,384 225,000 -0.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.75% 0.72% 11.11% -3.83% 7.33% 98.12% 47.01% -
ROE 0.19% 0.04% 0.51% -0.07% 0.07% 0.94% 0.42% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.26 8.38 7.20 2.61 1.36 1.32 0.89 44.91%
EPS 0.31 0.06 0.80 -0.10 0.10 1.30 0.40 -4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.56 1.38 1.41 1.39 1.00 8.02%
Adjusted Per Share Value based on latest NOSH - 284,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.17 7.82 7.37 3.33 1.91 1.31 0.90 44.38%
EPS 0.31 0.06 0.82 -0.13 0.14 1.29 0.42 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5736 1.5023 1.5974 1.7616 1.9767 1.3783 1.0078 7.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.80 0.61 0.45 0.68 0.94 0.94 0.79 -
P/RPS 9.69 7.28 6.25 26.05 68.90 70.95 88.43 -30.80%
P/EPS 258.06 1,016.67 56.25 -680.00 940.00 72.31 188.10 5.40%
EY 0.39 0.10 1.78 -0.15 0.11 1.38 0.53 -4.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.29 0.49 0.67 0.68 0.79 -7.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 11/05/12 26/05/11 14/05/10 29/05/09 30/05/08 30/05/07 19/05/06 -
Price 0.80 0.65 0.58 0.68 0.95 0.94 0.81 -
P/RPS 9.69 7.76 8.06 26.05 69.64 70.95 90.67 -31.08%
P/EPS 258.06 1,083.33 72.50 -680.00 950.00 72.31 192.86 4.96%
EY 0.39 0.09 1.38 -0.15 0.11 1.38 0.52 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.37 0.49 0.67 0.68 0.81 -7.71%

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