[NOMAD] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -34.59%
YoY- -43.18%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 68,783 53,384 29,018 21,691 12,936 7,852 56,084 3.45%
PBT 2,262 5,294 -6,591 9,070 11,546 6,336 45,989 -39.45%
Tax -314 -1,821 -1,641 -4,220 -3,010 -1,578 -4,093 -34.80%
NP 1,948 3,473 -8,232 4,850 8,536 4,758 41,896 -40.02%
-
NP to SH 1,948 3,473 -8,232 4,850 8,536 4,758 41,896 -40.02%
-
Tax Rate 13.88% 34.40% - 46.53% 26.07% 24.91% 8.90% -
Total Cost 66,835 49,911 37,250 16,841 4,400 3,094 14,188 29.45%
-
Net Worth 335,416 356,654 393,299 441,329 307,724 225,000 295,998 2.10%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 6,619 - - - - - - -
Div Payout % 339.84% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 335,416 356,654 393,299 441,329 307,724 225,000 295,998 2.10%
NOSH 208,333 228,624 284,999 312,999 221,384 225,000 222,555 -1.09%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.83% 6.51% -28.37% 22.36% 65.99% 60.60% 74.70% -
ROE 0.58% 0.97% -2.09% 1.10% 2.77% 2.11% 14.15% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 33.02 23.35 10.18 6.93 5.84 3.49 25.20 4.60%
EPS 0.94 1.52 -2.89 1.55 3.86 2.11 18.82 -39.30%
DPS 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.38 1.41 1.39 1.00 1.33 3.23%
Adjusted Per Share Value based on latest NOSH - 312,999
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 30.81 23.91 13.00 9.72 5.79 3.52 25.12 3.45%
EPS 0.87 1.56 -3.69 2.17 3.82 2.13 18.76 -40.04%
DPS 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5023 1.5974 1.7616 1.9767 1.3783 1.0078 1.3257 2.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.61 0.45 0.68 0.94 0.94 0.79 0.88 -
P/RPS 1.85 1.93 6.68 13.56 16.09 22.64 3.49 -10.03%
P/EPS 65.24 29.62 -23.54 60.66 24.38 37.36 4.67 55.15%
EY 1.53 3.38 -4.25 1.65 4.10 2.68 21.39 -35.55%
DY 5.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.49 0.67 0.68 0.79 0.66 -8.78%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 14/05/10 29/05/09 30/05/08 30/05/07 19/05/06 13/05/05 -
Price 0.65 0.58 0.68 0.95 0.94 0.81 0.78 -
P/RPS 1.97 2.48 6.68 13.71 16.09 23.21 3.10 -7.27%
P/EPS 69.52 38.18 -23.54 61.31 24.38 38.30 4.14 59.98%
EY 1.44 2.62 -4.25 1.63 4.10 2.61 24.13 -37.47%
DY 4.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.49 0.67 0.68 0.81 0.59 -6.26%

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