[NOMAD] YoY TTM Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	75,495	75,958	76,758	75,462	65,948	35,977	23,397	21.54%
YoY %	-0.61%	-1.04%	1.72%	14.43%	83.31%	53.77%	-	-
Horiz. %	322.67%	324.65%	328.07%	322.53%	281.87%	153.77%	100.00%	-
PBT	2,900	10,380	4,862	7,103	4,483	-1,975	-2,384	-
YoY %	-72.06%	113.49%	-31.55%	58.44%	326.99%	17.16%	-	-
Horiz. %	-121.64%	-435.40%	-203.94%	-297.94%	-188.05%	82.84%	100.00%	-
Tax	-2,291	-4,031	-1,365	-1,957	-27	-1,568	-2,294	-0.02%
YoY %	43.17%	-195.31%	30.25%	-7,148.15%	98.28%	31.65%	-	-
Horiz. %	99.87%	175.72%	59.50%	85.31%	1.18%	68.35%	100.00%	-
NP	609	6,349	3,497	5,146	4,456	-3,543	-4,678	-
YoY %	-90.41%	81.56%	-32.04%	15.48%	225.77%	24.26%	-	-
Horiz. %	-13.02%	-135.72%	-74.75%	-110.00%	-95.25%	75.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	609	6,349	3,497	5,146	4,456	-3,543	-4,678	-
YoY %	-90.41%	81.56%	-32.04%	15.48%	225.77%	24.26%	-	-
Horiz. %	-13.02%	-135.72%	-74.75%	-110.00%	-95.25%	75.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	79.00%	38.83%	28.07%	27.55%	0.60%	-	-	-
YoY %	103.45%	38.33%	1.89%	4,491.67%	0.00%	-	-	-
Horiz. %	13,166.67%	6,471.67%	4,678.33%	4,591.67%	100.00%	-	-	-
Total Cost	74,886	69,609	73,261	70,316	61,492	39,520	28,075	17.75%
YoY %	7.58%	-4.98%	4.19%	14.35%	55.60%	40.77%	-	-
Horiz. %	266.74%	247.94%	260.95%	250.46%	219.03%	140.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,474	352,071	349,336	348,334	209,000	310,154	315,182	1.58%
YoY %	-1.59%	0.78%	0.29%	66.67%	-32.61%	-1.60%	-	-
Horiz. %	109.93%	111.70%	110.84%	110.52%	66.31%	98.40%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	4,502	11,642	4,474	6,619	-	-	-	-
YoY %	-61.33%	160.21%	-32.41%	0.00%	-	-	-	-
Horiz. %	68.02%	175.89%	67.59%	100.00%	-	-	-	-
Div Payout %	739.32%	183.38%	127.95%	128.64%	-	-	-	-
YoY %	303.16%	43.32%	-0.54%	0.00%	-	-	-	-
Horiz. %	574.72%	142.55%	99.46%	100.00%	-	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	346,474	352,071	349,336	348,334	209,000	310,154	315,182	1.58%
YoY %	-1.59%	0.78%	0.29%	66.67%	-32.61%	-1.60%	-	-
Horiz. %	109.93%	111.70%	110.84%	110.52%	66.31%	98.40%	100.00%	-
NOSH	222,098	221,428	226,842	223,291	209,000	224,749	226,749	-0.34%
YoY %	0.30%	-2.39%	1.59%	6.84%	-7.01%	-0.88%	-	-
Horiz. %	97.95%	97.65%	100.04%	98.47%	92.17%	99.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	0.81%	8.36%	4.56%	6.82%	6.76%	-9.85%	-19.99%	-
YoY %	-90.31%	83.33%	-33.14%	0.89%	168.63%	50.73%	-	-
Horiz. %	-4.05%	-41.82%	-22.81%	-34.12%	-33.82%	49.27%	100.00%	-
ROE	0.18%	1.80%	1.00%	1.48%	2.13%	-1.14%	-1.48%	-
YoY %	-90.00%	80.00%	-32.43%	-30.52%	286.84%	22.97%	-	-
Horiz. %	-12.16%	-121.62%	-67.57%	-100.00%	-143.92%	77.03%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	33.99	34.30	33.84	33.80	31.55	16.01	10.32	21.96%
YoY %	-0.90%	1.36%	0.12%	7.13%	97.06%	55.14%	-	-
Horiz. %	329.36%	332.36%	327.91%	327.52%	305.72%	155.14%	100.00%	-
EPS	0.27	2.87	1.54	2.30	2.13	-1.58	-2.06	-
YoY %	-90.59%	86.36%	-33.04%	7.98%	234.81%	23.30%	-	-
Horiz. %	-13.11%	-139.32%	-74.76%	-111.65%	-103.40%	76.70%	100.00%	-
DPS	2.00	5.26	1.97	2.96	0.00	0.00	0.00	-
YoY %	-61.98%	167.01%	-33.45%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.57%	177.70%	66.55%	100.00%	-	-	-	-
NAPS	1.56	1.59	1.54	1.56	1.00	1.38	1.39	1.94%
YoY %	-1.89%	3.25%	-1.28%	56.00%	-27.54%	-0.72%	-	-
Horiz. %	112.23%	114.39%	110.79%	112.23%	71.94%	99.28%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 223,291
RPS	33.81	34.02	34.38	33.80	29.54	16.11	10.48	21.54%
YoY %	-0.62%	-1.05%	1.72%	14.42%	83.36%	53.72%	-	-
Horiz. %	322.61%	324.62%	328.05%	322.52%	281.87%	153.72%	100.00%	-
EPS	0.27	2.84	1.57	2.30	2.00	-1.59	-2.10	-
YoY %	-90.49%	80.89%	-31.74%	15.00%	225.79%	24.29%	-	-
Horiz. %	-12.86%	-135.24%	-74.76%	-109.52%	-95.24%	75.71%	100.00%	-
DPS	2.02	5.21	2.00	2.97	0.00	0.00	0.00	-
YoY %	-61.23%	160.50%	-32.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	68.01%	175.42%	67.34%	100.00%	-	-	-	-
NAPS	1.5518	1.5769	1.5646	1.5602	0.9361	1.3892	1.4117	1.58%
YoY %	-1.59%	0.79%	0.28%	66.67%	-32.62%	-1.59%	-	-
Horiz. %	109.92%	111.70%	110.83%	110.52%	66.31%	98.41%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	0.93	0.805	0.79	0.63	0.51	0.61	0.90	-
P/RPS	2.74	2.35	2.33	1.86	1.62	3.81	8.72	-17.53%
YoY %	16.60%	0.86%	25.27%	14.81%	-57.48%	-56.31%	-	-
Horiz. %	31.42%	26.95%	26.72%	21.33%	18.58%	43.69%	100.00%	-
P/EPS	339.17	28.08	51.25	27.34	23.92	-38.70	-43.62	-
YoY %	1,107.87%	-45.21%	87.45%	14.30%	161.81%	11.28%	-	-
Horiz. %	-777.56%	-64.37%	-117.49%	-62.68%	-54.84%	88.72%	100.00%	-
EY	0.29	3.56	1.95	3.66	4.18	-2.58	-2.29	-
YoY %	-91.85%	82.56%	-46.72%	-12.44%	262.02%	-12.66%	-	-
Horiz. %	-12.66%	-155.46%	-85.15%	-159.83%	-182.53%	112.66%	100.00%	-
DY	2.15	6.53	2.50	4.71	0.00	0.00	0.00	-
YoY %	-67.08%	161.20%	-46.92%	0.00%	0.00%	0.00%	-	-
Horiz. %	45.65%	138.64%	53.08%	100.00%	-	-	-	-
P/NAPS	0.60	0.51	0.51	0.40	0.51	0.44	0.65	-1.32%
YoY %	17.65%	0.00%	27.50%	-21.57%	15.91%	-32.31%	-	-
Horiz. %	92.31%	78.46%	78.46%	61.54%	78.46%	67.69%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	06/11/14	14/11/13	06/11/12	25/11/11	23/11/10	24/11/09	28/11/08	-
Price	0.93	0.82	0.79	0.68	0.70	0.59	0.60	-
P/RPS	2.74	2.39	2.33	2.01	2.22	3.69	5.81	-11.76%
YoY %	14.64%	2.58%	15.92%	-9.46%	-39.84%	-36.49%	-	-
Horiz. %	47.16%	41.14%	40.10%	34.60%	38.21%	63.51%	100.00%	-
P/EPS	339.17	28.60	51.25	29.51	32.83	-37.43	-29.08	-
YoY %	1,085.91%	-44.20%	73.67%	-10.11%	187.71%	-28.71%	-	-
Horiz. %	-1,166.33%	-98.35%	-176.24%	-101.48%	-112.90%	128.71%	100.00%	-
EY	0.29	3.50	1.95	3.39	3.05	-2.67	-3.44	-
YoY %	-91.71%	79.49%	-42.48%	11.15%	214.23%	22.38%	-	-
Horiz. %	-8.43%	-101.74%	-56.69%	-98.55%	-88.66%	77.62%	100.00%	-
DY	2.15	6.41	2.50	4.36	0.00	0.00	0.00	-
YoY %	-66.46%	156.40%	-42.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	49.31%	147.02%	57.34%	100.00%	-	-	-	-
P/NAPS	0.60	0.52	0.51	0.44	0.70	0.43	0.43	5.70%
YoY %	15.38%	1.96%	15.91%	-37.14%	62.79%	0.00%	-	-
Horiz. %	139.53%	120.93%	118.60%	102.33%	162.79%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos