[NOMAD] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -9.86%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 69,986 44,366 25,848 20,356 12,013 7,670 81,258 -2.45%
PBT 3,857 3,107 -5,854 11,799 9,508 7,430 50,922 -34.94%
Tax -205 -1,748 -1,780 -4,384 -2,905 -1,614 -5,530 -42.24%
NP 3,652 1,359 -7,634 7,415 6,603 5,816 45,392 -34.28%
-
NP to SH 3,652 1,359 -7,634 7,415 6,603 5,816 45,392 -34.28%
-
Tax Rate 5.32% 56.26% - 37.16% 30.55% 21.72% 10.86% -
Total Cost 66,334 43,007 33,482 12,941 5,410 1,854 35,866 10.78%
-
Net Worth 358,352 299,919 309,850 316,822 307,842 300,827 294,434 3.32%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,564 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 358,352 299,919 309,850 316,822 307,842 300,827 294,434 3.32%
NOSH 228,249 217,333 224,529 224,696 223,074 222,835 223,056 0.38%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.22% 3.06% -29.53% 36.43% 54.97% 75.83% 55.86% -
ROE 1.02% 0.45% -2.46% 2.34% 2.14% 1.93% 15.42% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 30.66 20.41 11.51 9.06 5.39 3.44 36.43 -2.83%
EPS 1.64 0.60 -3.40 3.30 2.96 2.61 20.35 -34.26%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.38 1.38 1.41 1.38 1.35 1.32 2.93%
Adjusted Per Share Value based on latest NOSH - 202,749
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 31.35 19.87 11.58 9.12 5.38 3.44 36.39 -2.45%
EPS 1.64 0.61 -3.42 3.32 2.96 2.60 20.33 -34.25%
DPS 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.605 1.3433 1.3878 1.419 1.3788 1.3474 1.3187 3.32%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.59 0.47 0.70 0.92 0.89 0.66 0.81 -
P/RPS 1.92 2.30 6.08 10.16 16.53 19.17 2.22 -2.38%
P/EPS 36.87 75.16 -20.59 27.88 30.07 25.29 3.98 44.89%
EY 2.71 1.33 -4.86 3.59 3.33 3.95 25.12 -30.99%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.51 0.65 0.64 0.49 0.61 -7.58%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 22/02/10 27/02/09 29/02/08 26/01/07 23/01/06 28/02/05 -
Price 0.58 0.45 0.68 0.89 0.89 0.73 0.93 -
P/RPS 1.89 2.20 5.91 9.82 16.53 21.21 2.55 -4.86%
P/EPS 36.25 71.96 -20.00 26.97 30.07 27.97 4.57 41.19%
EY 2.76 1.39 -5.00 3.71 3.33 3.58 21.88 -29.17%
DY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.49 0.63 0.64 0.54 0.70 -10.07%

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