[NOMAD] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.19%
YoY- -88.64%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 29,018 21,691 12,936 7,852 56,084 89,524 30,374 -0.75%
PBT -6,591 9,070 11,546 6,336 45,989 23,910 -113,733 -37.76%
Tax -1,641 -4,220 -3,010 -1,578 -4,093 -8,640 -566 19.39%
NP -8,232 4,850 8,536 4,758 41,896 15,270 -114,299 -35.47%
-
NP to SH -8,232 4,850 8,536 4,758 41,896 15,270 -114,299 -35.47%
-
Tax Rate - 46.53% 26.07% 24.91% 8.90% 36.14% - -
Total Cost 37,250 16,841 4,400 3,094 14,188 74,254 144,673 -20.22%
-
Net Worth 393,299 441,329 307,724 225,000 295,998 201,182 184,284 13.45%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 393,299 441,329 307,724 225,000 295,998 201,182 184,284 13.45%
NOSH 284,999 312,999 221,384 225,000 222,555 223,536 224,736 4.03%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -28.37% 22.36% 65.99% 60.60% 74.70% 17.06% -376.31% -
ROE -2.09% 1.10% 2.77% 2.11% 14.15% 7.59% -62.02% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.18 6.93 5.84 3.49 25.20 40.05 13.52 -4.61%
EPS -2.89 1.55 3.86 2.11 18.82 6.83 -50.86 -37.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.39 1.00 1.33 0.90 0.82 9.05%
Adjusted Per Share Value based on latest NOSH - 225,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 13.00 9.72 5.79 3.52 25.12 40.10 13.60 -0.74%
EPS -3.69 2.17 3.82 2.13 18.76 6.84 -51.19 -35.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7616 1.9767 1.3783 1.0078 1.3257 0.9011 0.8254 13.45%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.68 0.94 0.94 0.79 0.88 1.35 0.59 -
P/RPS 6.68 13.56 16.09 22.64 3.49 3.37 4.37 7.32%
P/EPS -23.54 60.66 24.38 37.36 4.67 19.76 -1.16 65.07%
EY -4.25 1.65 4.10 2.68 21.39 5.06 -86.20 -39.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.67 0.68 0.79 0.66 1.50 0.72 -6.20%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 30/05/08 30/05/07 19/05/06 13/05/05 14/05/04 19/06/03 -
Price 0.68 0.95 0.94 0.81 0.78 0.88 0.64 -
P/RPS 6.68 13.71 16.09 23.21 3.10 2.20 4.74 5.87%
P/EPS -23.54 61.31 24.38 38.30 4.14 12.88 -1.26 62.82%
EY -4.25 1.63 4.10 2.61 24.13 7.76 -79.47 -38.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.67 0.68 0.81 0.59 0.98 0.78 -7.44%

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