[NOMAD] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 168.73%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 76,291 76,173 76,919 69,986 44,366 25,848 20,356 24.60%
PBT 7,227 4,910 7,674 3,857 3,107 -5,854 11,799 -7.83%
Tax -1,838 -2,633 -1,539 -205 -1,748 -1,780 -4,384 -13.47%
NP 5,389 2,277 6,135 3,652 1,359 -7,634 7,415 -5.17%
-
NP to SH 5,389 2,277 6,135 3,652 1,359 -7,634 7,415 -5.17%
-
Tax Rate 25.43% 53.63% 20.05% 5.32% 56.26% - 37.16% -
Total Cost 70,902 73,896 70,784 66,334 43,007 33,482 12,941 32.74%
-
Net Worth 343,181 346,014 352,483 358,352 299,919 309,850 316,822 1.33%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 11,142 4,464 4,461 4,564 - - - -
Div Payout % 206.76% 196.08% 72.73% 125.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 343,181 346,014 352,483 358,352 299,919 309,850 316,822 1.33%
NOSH 222,845 223,235 223,090 228,249 217,333 224,529 224,696 -0.13%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.06% 2.99% 7.98% 5.22% 3.06% -29.53% 36.43% -
ROE 1.57% 0.66% 1.74% 1.02% 0.45% -2.46% 2.34% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 34.23 34.12 34.48 30.66 20.41 11.51 9.06 24.77%
EPS 2.42 1.02 2.75 1.64 0.60 -3.40 3.30 -5.03%
DPS 5.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.54 1.55 1.58 1.57 1.38 1.38 1.41 1.47%
Adjusted Per Share Value based on latest NOSH - 330,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 34.17 34.12 34.45 31.35 19.87 11.58 9.12 24.60%
EPS 2.41 1.02 2.75 1.64 0.61 -3.42 3.32 -5.19%
DPS 4.99 2.00 2.00 2.04 0.00 0.00 0.00 -
NAPS 1.5371 1.5498 1.5787 1.605 1.3433 1.3878 1.419 1.34%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.83 0.80 0.74 0.59 0.47 0.70 0.92 -
P/RPS 2.42 2.34 2.15 1.92 2.30 6.08 10.16 -21.25%
P/EPS 34.32 78.43 26.91 36.87 75.16 -20.59 27.88 3.52%
EY 2.91 1.28 3.72 2.71 1.33 -4.86 3.59 -3.43%
DY 6.02 2.50 2.70 3.39 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.47 0.38 0.34 0.51 0.65 -3.04%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/02/14 25/02/13 24/02/12 25/02/11 22/02/10 27/02/09 29/02/08 -
Price 0.84 0.79 0.78 0.58 0.45 0.68 0.89 -
P/RPS 2.45 2.32 2.26 1.89 2.20 5.91 9.82 -20.64%
P/EPS 34.74 77.45 28.36 36.25 71.96 -20.00 26.97 4.30%
EY 2.88 1.29 3.53 2.76 1.39 -5.00 3.71 -4.12%
DY 5.95 2.53 2.56 3.45 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.49 0.37 0.33 0.49 0.63 -2.23%

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