[NOMAD] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.03%
YoY- 93.73%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 59,424 32,867 22,808 15,099 8,904 38,639 97,669 -7.94%
PBT 5,594 -5,692 4,005 13,485 6,650 46,156 24,468 -21.79%
Tax -268 -1,471 -3,406 -3,837 -1,670 -3,632 -9,485 -44.79%
NP 5,326 -7,163 599 9,648 4,980 42,524 14,983 -15.82%
-
NP to SH 5,326 -7,163 599 9,648 4,980 42,524 14,983 -15.82%
-
Tax Rate 4.79% - 85.04% 28.45% 25.11% 7.87% 38.76% -
Total Cost 54,098 40,030 22,209 5,451 3,924 -3,885 82,686 -6.82%
-
Net Worth 209,000 267,149 293,884 300,676 224,000 300,572 201,891 0.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 209,000 267,149 293,884 300,676 224,000 300,572 201,891 0.57%
NOSH 209,000 194,999 208,428 214,769 224,000 224,307 224,324 -1.17%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.96% -21.79% 2.63% 63.90% 55.93% 110.05% 15.34% -
ROE 2.55% -2.68% 0.20% 3.21% 2.22% 14.15% 7.42% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 28.43 16.85 10.94 7.03 3.98 17.23 43.54 -6.85%
EPS 2.55 -3.67 0.29 4.49 2.22 18.96 6.68 -14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.37 1.41 1.40 1.00 1.34 0.90 1.77%
Adjusted Per Share Value based on latest NOSH - 214,769
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.62 14.72 10.22 6.76 3.99 17.31 43.74 -7.93%
EPS 2.39 -3.21 0.27 4.32 2.23 19.05 6.71 -15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9361 1.1965 1.3163 1.3467 1.0033 1.3462 0.9043 0.57%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.54 0.66 0.94 1.00 0.90 0.79 0.83 -
P/RPS 1.90 3.92 8.59 14.22 22.64 4.59 1.91 -0.08%
P/EPS 21.19 -17.97 327.08 22.26 40.48 4.17 12.43 9.29%
EY 4.72 -5.57 0.31 4.49 2.47 24.00 8.05 -8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.67 0.71 0.90 0.59 0.92 -8.49%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 22/08/08 29/08/07 24/07/06 09/08/05 27/08/04 -
Price 0.61 0.64 1.10 0.96 0.85 0.77 0.76 -
P/RPS 2.15 3.80 10.05 13.66 21.38 4.47 1.75 3.48%
P/EPS 23.94 -17.42 382.76 21.37 38.23 4.06 11.38 13.18%
EY 4.18 -5.74 0.26 4.68 2.62 24.62 8.79 -11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.78 0.69 0.85 0.57 0.84 -5.19%

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