[NOMAD] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.25%
YoY- 130.13%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 18,880 19,465 18,008 16,173 7,783 5,332 4,008 29.44%
PBT 1,709 1,661 1,090 1,716 -3,366 104 3,466 -11.10%
Tax -1,609 -341 -759 -581 -401 -915 -1,323 3.31%
NP 100 1,320 331 1,135 -3,767 -811 2,143 -39.97%
-
NP to SH 100 1,320 331 1,135 -3,767 -811 2,143 -39.97%
-
Tax Rate 94.15% 20.53% 69.63% 33.86% - 879.81% 38.17% -
Total Cost 18,780 18,145 17,677 15,038 11,550 6,143 1,865 46.89%
-
Net Worth 387,499 353,491 330,999 308,291 305,791 285,877 308,056 3.89%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,000 4,474 6,619 - - - - -
Div Payout % 5,000.00% 338.98% 2,000.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 387,499 353,491 330,999 308,291 305,791 285,877 308,056 3.89%
NOSH 250,000 223,728 330,999 223,400 221,588 202,749 223,229 1.90%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.53% 6.78% 1.84% 7.02% -48.40% -15.21% 53.47% -
ROE 0.03% 0.37% 0.10% 0.37% -1.23% -0.28% 0.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.55 8.70 5.44 7.24 3.51 2.63 1.80 26.96%
EPS 0.04 0.59 0.15 0.50 -1.70 -0.40 0.96 -41.09%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.00 1.38 1.38 1.41 1.38 1.95%
Adjusted Per Share Value based on latest NOSH - 223,400
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.46 8.72 8.07 7.24 3.49 2.39 1.80 29.39%
EPS 0.04 0.59 0.15 0.51 -1.69 -0.36 0.96 -41.09%
DPS 2.24 2.00 2.97 0.00 0.00 0.00 0.00 -
NAPS 1.7356 1.5833 1.4825 1.3808 1.3696 1.2804 1.3798 3.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 0.74 0.59 0.47 0.70 0.92 0.89 -
P/RPS 10.59 8.51 10.84 6.49 19.93 34.98 49.57 -22.66%
P/EPS 2,000.00 125.42 590.00 92.51 -41.18 -230.00 92.71 66.76%
EY 0.05 0.80 0.17 1.08 -2.43 -0.43 1.08 -40.04%
DY 2.50 2.70 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.59 0.34 0.51 0.65 0.64 -3.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 25/02/11 22/02/10 27/02/09 29/02/08 26/01/07 -
Price 0.79 0.78 0.58 0.45 0.68 0.89 0.89 -
P/RPS 10.46 8.97 10.66 6.22 19.36 33.84 49.57 -22.82%
P/EPS 1,975.00 132.20 580.00 88.57 -40.00 -222.50 92.71 66.41%
EY 0.05 0.76 0.17 1.13 -2.50 -0.45 1.08 -40.04%
DY 2.53 2.56 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.58 0.33 0.49 0.63 0.64 -3.71%

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