[NOMAD] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 155.56%
YoY- 142.19%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 75,173 77,713 68,783 53,384 29,018 21,691 12,936 34.04%
PBT 10,854 8,130 2,262 5,294 -6,591 9,070 11,546 -1.02%
Tax -4,323 -1,435 -314 -1,821 -1,641 -4,220 -3,010 6.21%
NP 6,531 6,695 1,948 3,473 -8,232 4,850 8,536 -4.36%
-
NP to SH 6,531 6,695 1,948 3,473 -8,232 4,850 8,536 -4.36%
-
Tax Rate 39.83% 17.65% 13.88% 34.40% - 46.53% 26.07% -
Total Cost 68,642 71,018 66,835 49,911 37,250 16,841 4,400 58.00%
-
Net Worth 357,574 351,338 335,416 356,654 393,299 441,329 307,724 2.53%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,000 4,474 6,619 - - - - -
Div Payout % 76.56% 66.83% 339.84% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 357,574 351,338 335,416 356,654 393,299 441,329 307,724 2.53%
NOSH 223,484 220,967 208,333 228,624 284,999 312,999 221,384 0.15%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.69% 8.62% 2.83% 6.51% -28.37% 22.36% 65.99% -
ROE 1.83% 1.91% 0.58% 0.97% -2.09% 1.10% 2.77% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.64 35.17 33.02 23.35 10.18 6.93 5.84 33.85%
EPS 2.92 3.03 0.94 1.52 -2.89 1.55 3.86 -4.54%
DPS 2.24 2.00 3.18 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.59 1.61 1.56 1.38 1.41 1.39 2.37%
Adjusted Per Share Value based on latest NOSH - 228,624
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.67 34.81 30.81 23.91 13.00 9.72 5.79 34.06%
EPS 2.93 3.00 0.87 1.56 -3.69 2.17 3.82 -4.32%
DPS 2.24 2.00 2.97 0.00 0.00 0.00 0.00 -
NAPS 1.6015 1.5736 1.5023 1.5974 1.7616 1.9767 1.3783 2.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.80 0.80 0.61 0.45 0.68 0.94 0.94 -
P/RPS 2.38 2.27 1.85 1.93 6.68 13.56 16.09 -27.25%
P/EPS 27.38 26.40 65.24 29.62 -23.54 60.66 24.38 1.95%
EY 3.65 3.79 1.53 3.38 -4.25 1.65 4.10 -1.91%
DY 2.80 2.50 5.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.38 0.29 0.49 0.67 0.68 -4.99%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 09/05/13 11/05/12 26/05/11 14/05/10 29/05/09 30/05/08 30/05/07 -
Price 0.78 0.80 0.65 0.58 0.68 0.95 0.94 -
P/RPS 2.32 2.27 1.97 2.48 6.68 13.71 16.09 -27.56%
P/EPS 26.69 26.40 69.52 38.18 -23.54 61.31 24.38 1.51%
EY 3.75 3.79 1.44 2.62 -4.25 1.63 4.10 -1.47%
DY 2.87 2.50 4.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.40 0.37 0.49 0.67 0.68 -5.31%

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