[NOMAD] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -34.57%
YoY- 1342.41%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 73,416 69,828 69,986 66,366 64,984 65,828 44,366 40.03%
PBT 4,124 1,960 3,857 3,689 4,800 8,340 3,107 20.83%
Tax -1,550 -1,460 -205 738 1,784 -1,024 -1,748 -7.72%
NP 2,574 500 3,652 4,428 6,584 7,316 1,359 53.26%
-
NP to SH 2,574 500 3,652 4,308 6,584 7,316 1,359 53.26%
-
Tax Rate 37.58% 74.49% 5.32% -20.01% -37.17% 12.28% 56.26% -
Total Cost 70,842 69,328 66,334 61,938 58,400 58,512 43,007 39.60%
-
Net Worth 352,815 335,416 358,352 338,178 337,978 356,654 299,919 11.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,564 - - - - -
Div Payout % - - 125.00% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 352,815 335,416 358,352 338,178 337,978 356,654 299,919 11.46%
NOSH 221,896 208,333 228,249 215,400 219,466 228,624 217,333 1.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.51% 0.72% 5.22% 6.67% 10.13% 11.11% 3.06% -
ROE 0.73% 0.15% 1.02% 1.27% 1.95% 2.05% 0.45% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 33.09 33.52 30.66 30.81 29.61 28.79 20.41 38.12%
EPS 1.16 0.24 1.64 2.00 3.00 3.20 0.60 55.38%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.57 1.57 1.54 1.56 1.38 9.93%
Adjusted Per Share Value based on latest NOSH - 209,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.88 31.28 31.35 29.72 29.11 29.48 19.87 40.03%
EPS 1.15 0.22 1.64 1.93 2.95 3.28 0.61 52.78%
DPS 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
NAPS 1.5802 1.5023 1.605 1.5147 1.5138 1.5974 1.3433 11.46%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.63 0.61 0.59 0.51 0.54 0.45 0.47 -
P/RPS 1.90 1.82 1.92 1.66 1.82 1.56 2.30 -11.99%
P/EPS 54.31 254.17 36.87 25.50 18.00 14.06 75.16 -19.52%
EY 1.84 0.39 2.71 3.92 5.56 7.11 1.33 24.23%
DY 0.00 0.00 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.32 0.35 0.29 0.34 11.47%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 26/05/11 25/02/11 23/11/10 27/08/10 14/05/10 22/02/10 -
Price 0.63 0.65 0.58 0.70 0.61 0.58 0.45 -
P/RPS 1.90 1.94 1.89 2.27 2.06 2.01 2.20 -9.33%
P/EPS 54.31 270.83 36.25 35.00 20.33 18.12 71.96 -17.14%
EY 1.84 0.37 2.76 2.86 4.92 5.52 1.39 20.62%
DY 0.00 0.00 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.37 0.45 0.40 0.37 0.33 13.72%

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