[NOMAD] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.99%
YoY- -1295.83%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 78,161 71,999 59,424 32,867 22,808 15,099 8,904 43.57%
PBT 7,980 3,519 5,594 -5,692 4,005 13,485 6,650 3.08%
Tax -1,386 -1,872 -268 -1,471 -3,406 -3,837 -1,670 -3.05%
NP 6,594 1,647 5,326 -7,163 599 9,648 4,980 4.78%
-
NP to SH 6,594 1,647 5,326 -7,163 599 9,648 4,980 4.78%
-
Tax Rate 17.37% 53.20% 4.79% - 85.04% 28.45% 25.11% -
Total Cost 71,567 70,352 54,098 40,030 22,209 5,451 3,924 62.17%
-
Net Worth 342,614 355,303 209,000 267,149 293,884 300,676 224,000 7.33%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,474 6,619 - - - - - -
Div Payout % 67.86% 401.94% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 342,614 355,303 209,000 267,149 293,884 300,676 224,000 7.33%
NOSH 221,041 223,461 209,000 194,999 208,428 214,769 224,000 -0.22%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.44% 2.29% 8.96% -21.79% 2.63% 63.90% 55.93% -
ROE 1.92% 0.46% 2.55% -2.68% 0.20% 3.21% 2.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.36 32.22 28.43 16.85 10.94 7.03 3.98 43.86%
EPS 2.98 0.74 2.55 -3.67 0.29 4.49 2.22 5.02%
DPS 2.00 2.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.59 1.00 1.37 1.41 1.40 1.00 7.57%
Adjusted Per Share Value based on latest NOSH - 194,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.01 32.25 26.62 14.72 10.22 6.76 3.99 43.56%
EPS 2.95 0.74 2.39 -3.21 0.27 4.32 2.23 4.76%
DPS 2.00 2.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5345 1.5914 0.9361 1.1965 1.3163 1.3467 1.0033 7.33%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.80 0.63 0.54 0.66 0.94 1.00 0.90 -
P/RPS 2.26 1.96 1.90 3.92 8.59 14.22 22.64 -31.86%
P/EPS 26.82 85.48 21.19 -17.97 327.08 22.26 40.48 -6.62%
EY 3.73 1.17 4.72 -5.57 0.31 4.49 2.47 7.10%
DY 2.50 4.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.54 0.48 0.67 0.71 0.90 -8.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 10/08/12 19/08/11 27/08/10 28/08/09 22/08/08 29/08/07 24/07/06 -
Price 0.79 0.63 0.61 0.64 1.10 0.96 0.85 -
P/RPS 2.23 1.96 2.15 3.80 10.05 13.66 21.38 -31.36%
P/EPS 26.48 85.48 23.94 -17.42 382.76 21.37 38.23 -5.93%
EY 3.78 1.17 4.18 -5.74 0.26 4.68 2.62 6.29%
DY 2.53 4.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.61 0.47 0.78 0.69 0.85 -8.15%

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