[NOMAD] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
23-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -72.83%
YoY- -87.19%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 25,848 20,354 12,013 7,670 81,259 69,810 32,970 -3.97%
PBT -5,854 11,799 9,508 8,212 50,923 14,578 -114,156 -39.01%
Tax -1,780 -4,384 -2,905 -2,396 -5,530 -6,089 -917 11.67%
NP -7,634 7,415 6,603 5,816 45,393 8,489 -115,073 -36.34%
-
NP to SH -7,634 7,415 6,603 5,816 45,393 8,489 -115,073 -36.34%
-
Tax Rate - 37.16% 30.55% 29.18% 10.86% 41.77% - -
Total Cost 33,482 12,939 5,410 1,854 35,866 61,321 148,043 -21.92%
-
Net Worth 305,791 285,877 223,229 300,258 294,323 193,751 182,908 8.93%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 305,791 285,877 223,229 300,258 294,323 193,751 182,908 8.93%
NOSH 221,588 202,749 223,229 222,413 222,972 222,702 223,058 -0.11%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -29.53% 36.43% 54.97% 75.83% 55.86% 12.16% -349.02% -
ROE -2.50% 2.59% 2.96% 1.94% 15.42% 4.38% -62.91% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.66 10.04 5.38 3.45 36.44 31.35 14.78 -3.87%
EPS -3.45 3.66 2.96 2.61 20.36 3.81 -51.59 -36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.00 1.35 1.32 0.87 0.82 9.05%
Adjusted Per Share Value based on latest NOSH - 222,413
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.58 9.12 5.38 3.44 36.40 31.27 14.77 -3.97%
EPS -3.42 3.32 2.96 2.60 20.33 3.80 -51.54 -36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3696 1.2804 0.9998 1.3448 1.3182 0.8678 0.8192 8.93%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.70 0.92 0.89 0.66 0.81 1.32 0.70 -
P/RPS 6.00 9.16 16.54 19.14 2.22 4.21 4.74 4.00%
P/EPS -20.32 25.16 30.09 25.24 3.98 34.63 -1.36 56.87%
EY -4.92 3.98 3.32 3.96 25.13 2.89 -73.70 -36.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.89 0.49 0.61 1.52 0.85 -8.15%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 26/01/07 23/01/06 28/02/05 27/02/04 05/03/03 -
Price 0.68 0.89 0.89 0.73 0.93 1.37 0.68 -
P/RPS 5.83 8.87 16.54 21.17 2.55 4.37 4.60 4.02%
P/EPS -19.74 24.34 30.09 27.92 4.57 35.94 -1.32 56.89%
EY -5.07 4.11 3.32 3.58 21.89 2.78 -75.87 -36.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.89 0.54 0.70 1.57 0.83 -8.40%

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