[NOMAD] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.46%
YoY- -73.14%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 35,977 23,397 19,030 9,656 26,727 88,222 47,607 -4.55%
PBT -1,975 -2,384 15,161 7,610 24,408 39,934 -103,716 -48.29%
Tax -1,568 -2,294 -4,792 -1,860 -3,003 -8,125 -2,664 -8.44%
NP -3,543 -4,678 10,369 5,750 21,405 31,809 -106,380 -43.24%
-
NP to SH -3,543 -4,678 10,369 5,750 21,405 31,809 -106,380 -43.24%
-
Tax Rate - - 31.61% 24.44% 12.30% 20.35% - -
Total Cost 39,520 28,075 8,661 3,906 5,322 56,413 153,987 -20.26%
-
Net Worth 310,154 315,182 327,632 306,579 297,312 223,179 189,762 8.52%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 310,154 315,182 327,632 306,579 297,312 223,179 189,762 8.52%
NOSH 224,749 226,749 232,363 223,780 221,875 223,179 223,249 0.11%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -9.85% -19.99% 54.49% 59.55% 80.09% 36.06% -223.45% -
ROE -1.14% -1.48% 3.16% 1.88% 7.20% 14.25% -56.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.01 10.32 8.19 4.31 12.05 39.53 21.32 -4.65%
EPS -1.58 -2.06 4.46 2.57 9.65 14.25 -47.65 -43.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.39 1.41 1.37 1.34 1.00 0.85 8.40%
Adjusted Per Share Value based on latest NOSH - 223,780
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.11 10.48 8.52 4.32 11.97 39.51 21.32 -4.55%
EPS -1.59 -2.10 4.64 2.58 9.59 14.25 -47.65 -43.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3892 1.4117 1.4674 1.3731 1.3316 0.9996 0.8499 8.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.61 0.90 0.95 0.83 0.71 0.77 0.96 -
P/RPS 3.81 8.72 11.60 19.24 5.89 1.95 4.50 -2.73%
P/EPS -38.70 -43.62 21.29 32.30 7.36 5.40 -2.01 63.64%
EY -2.58 -2.29 4.70 3.10 13.59 18.51 -49.64 -38.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.65 0.67 0.61 0.53 0.77 1.13 -14.53%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 28/11/08 23/11/07 10/11/06 18/11/05 29/11/04 21/11/03 -
Price 0.59 0.60 0.90 0.88 0.65 0.80 1.30 -
P/RPS 3.69 5.81 10.99 20.39 5.40 2.02 6.10 -8.02%
P/EPS -37.43 -29.08 20.17 34.25 6.74 5.61 -2.73 54.64%
EY -2.67 -3.44 4.96 2.92 14.84 17.82 -36.65 -35.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.64 0.64 0.49 0.80 1.53 -19.05%

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