[NOMAD] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 50.54%
YoY- 24.26%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 76,758 75,462 65,948 35,977 23,397 19,030 9,656 41.22%
PBT 4,862 7,103 4,483 -1,975 -2,384 15,161 7,610 -7.18%
Tax -1,365 -1,957 -27 -1,568 -2,294 -4,792 -1,860 -5.02%
NP 3,497 5,146 4,456 -3,543 -4,678 10,369 5,750 -7.94%
-
NP to SH 3,497 5,146 4,456 -3,543 -4,678 10,369 5,750 -7.94%
-
Tax Rate 28.07% 27.55% 0.60% - - 31.61% 24.44% -
Total Cost 73,261 70,316 61,492 39,520 28,075 8,661 3,906 62.92%
-
Net Worth 349,336 348,334 209,000 310,154 315,182 327,632 306,579 2.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,474 6,619 - - - - - -
Div Payout % 127.95% 128.64% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 349,336 348,334 209,000 310,154 315,182 327,632 306,579 2.19%
NOSH 226,842 223,291 209,000 224,749 226,749 232,363 223,780 0.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.56% 6.82% 6.76% -9.85% -19.99% 54.49% 59.55% -
ROE 1.00% 1.48% 2.13% -1.14% -1.48% 3.16% 1.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.84 33.80 31.55 16.01 10.32 8.19 4.31 40.93%
EPS 1.54 2.30 2.13 -1.58 -2.06 4.46 2.57 -8.17%
DPS 1.97 2.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.56 1.00 1.38 1.39 1.41 1.37 1.96%
Adjusted Per Share Value based on latest NOSH - 224,749
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.38 33.80 29.54 16.11 10.48 8.52 4.32 41.25%
EPS 1.57 2.30 2.00 -1.59 -2.10 4.64 2.58 -7.93%
DPS 2.00 2.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5646 1.5602 0.9361 1.3892 1.4117 1.4674 1.3731 2.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.63 0.51 0.61 0.90 0.95 0.83 -
P/RPS 2.33 1.86 1.62 3.81 8.72 11.60 19.24 -29.63%
P/EPS 51.25 27.34 23.92 -38.70 -43.62 21.29 32.30 7.99%
EY 1.95 3.66 4.18 -2.58 -2.29 4.70 3.10 -7.42%
DY 2.50 4.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.51 0.44 0.65 0.67 0.61 -2.93%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 25/11/11 23/11/10 24/11/09 28/11/08 23/11/07 10/11/06 -
Price 0.79 0.68 0.70 0.59 0.60 0.90 0.88 -
P/RPS 2.33 2.01 2.22 3.69 5.81 10.99 20.39 -30.31%
P/EPS 51.25 29.51 32.83 -37.43 -29.08 20.17 34.25 6.94%
EY 1.95 3.39 3.05 -2.67 -3.44 4.96 2.92 -6.50%
DY 2.50 4.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.70 0.43 0.43 0.64 0.64 -3.71%

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