[NOMAD] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.99%
YoY- -1295.83%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 53,384 44,367 35,977 32,867 29,018 25,848 23,397 73.40%
PBT 5,294 3,107 -1,975 -5,692 -6,591 -5,854 -2,384 -
Tax -1,821 -1,748 -1,568 -1,471 -1,641 -1,780 -2,294 -14.27%
NP 3,473 1,359 -3,543 -7,163 -8,232 -7,634 -4,678 -
-
NP to SH 3,473 1,359 -3,543 -7,163 -8,232 -7,634 -4,678 -
-
Tax Rate 34.40% 56.26% - - - - - -
Total Cost 49,911 43,008 39,520 40,030 37,250 33,482 28,075 46.80%
-
Net Worth 356,654 308,291 310,154 267,149 393,299 305,791 315,182 8.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 356,654 308,291 310,154 267,149 393,299 305,791 315,182 8.59%
NOSH 228,624 223,400 224,749 194,999 284,999 221,588 226,749 0.55%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.51% 3.06% -9.85% -21.79% -28.37% -29.53% -19.99% -
ROE 0.97% 0.44% -1.14% -2.68% -2.09% -2.50% -1.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.35 19.86 16.01 16.85 10.18 11.66 10.32 72.43%
EPS 1.52 0.61 -1.58 -3.67 -2.89 -3.45 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.38 1.38 1.37 1.38 1.38 1.39 8.00%
Adjusted Per Share Value based on latest NOSH - 194,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.91 19.87 16.11 14.72 13.00 11.58 10.48 73.39%
EPS 1.56 0.61 -1.59 -3.21 -3.69 -3.42 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5974 1.3808 1.3892 1.1965 1.7616 1.3696 1.4117 8.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.45 0.47 0.61 0.66 0.68 0.70 0.90 -
P/RPS 1.93 2.37 3.81 3.92 6.68 6.00 8.72 -63.44%
P/EPS 29.62 77.26 -38.70 -17.97 -23.54 -20.32 -43.62 -
EY 3.38 1.29 -2.58 -5.57 -4.25 -4.92 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.44 0.48 0.49 0.51 0.65 -41.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 22/02/10 24/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.58 0.45 0.59 0.64 0.68 0.68 0.60 -
P/RPS 2.48 2.27 3.69 3.80 6.68 5.83 5.81 -43.33%
P/EPS 38.18 73.97 -37.43 -17.42 -23.54 -19.74 -29.08 -
EY 2.62 1.35 -2.67 -5.74 -4.25 -5.07 -3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.43 0.47 0.49 0.49 0.43 -9.54%

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