[NOMAD] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	74,653	74,207	78,161	71,999	59,424	32,867	22,808	21.83%
YoY %	0.60%	-5.06%	8.56%	21.16%	80.80%	44.10%	-	-
Horiz. %	327.31%	325.36%	342.69%	315.67%	260.54%	144.10%	100.00%	-
PBT	1,296	10,534	7,980	3,519	5,594	-5,692	4,005	-17.13%
YoY %	-87.70%	32.01%	126.77%	-37.09%	198.28%	-242.12%	-	-
Horiz. %	32.36%	263.02%	199.25%	87.87%	139.68%	-142.12%	100.00%	-
Tax	-2,021	-4,219	-1,386	-1,872	-268	-1,471	-3,406	-8.32%
YoY %	52.10%	-204.40%	25.96%	-598.51%	81.78%	56.81%	-	-
Horiz. %	59.34%	123.87%	40.69%	54.96%	7.87%	43.19%	100.00%	-
NP	-725	6,315	6,594	1,647	5,326	-7,163	599	-
YoY %	-111.48%	-4.23%	300.36%	-69.08%	174.35%	-1,295.83%	-	-
Horiz. %	-121.04%	1,054.26%	1,100.83%	274.96%	889.15%	-1,195.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-725	6,315	6,594	1,647	5,326	-7,163	599	-
YoY %	-111.48%	-4.23%	300.36%	-69.08%	174.35%	-1,295.83%	-	-
Horiz. %	-121.04%	1,054.26%	1,100.83%	274.96%	889.15%	-1,195.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	155.94%	40.05%	17.37%	53.20%	4.79%	-	85.04%	-
YoY %	289.36%	130.57%	-67.35%	1,010.65%	0.00%	-	-	-
Horiz. %	183.37%	47.10%	20.43%	62.56%	5.63%	-	100.00%	-
Total Cost	75,378	67,892	71,567	70,352	54,098	40,030	22,209	22.57%
YoY %	11.03%	-5.14%	1.73%	30.05%	35.14%	80.24%	-	-
Horiz. %	339.40%	305.70%	322.24%	316.77%	243.59%	180.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	348,809	358,013	342,614	355,303	209,000	267,149	293,884	2.89%
YoY %	-2.57%	4.49%	-3.57%	70.00%	-21.77%	-9.10%	-	-
Horiz. %	118.69%	121.82%	116.58%	120.90%	71.12%	90.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	11,145	5,000	4,474	6,619	-	-	-	-
YoY %	122.90%	11.76%	-32.41%	0.00%	-	-	-	-
Horiz. %	168.38%	75.54%	67.59%	100.00%	-	-	-	-
Div Payout %	0.00%	79.18%	67.86%	401.94%	-	-	-	-
YoY %	0.00%	16.68%	-83.12%	0.00%	-	-	-	-
Horiz. %	0.00%	19.70%	16.88%	100.00%	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	348,809	358,013	342,614	355,303	209,000	267,149	293,884	2.89%
YoY %	-2.57%	4.49%	-3.57%	70.00%	-21.77%	-9.10%	-	-
Horiz. %	118.69%	121.82%	116.58%	120.90%	71.12%	90.90%	100.00%	-
NOSH	226,499	222,368	221,041	223,461	209,000	194,999	208,428	1.39%
YoY %	1.86%	0.60%	-1.08%	6.92%	7.18%	-6.44%	-	-
Horiz. %	108.67%	106.69%	106.05%	107.21%	100.27%	93.56%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	-0.97%	8.51%	8.44%	2.29%	8.96%	-21.79%	2.63%	-
YoY %	-111.40%	0.83%	268.56%	-74.44%	141.12%	-928.52%	-	-
Horiz. %	-36.88%	323.57%	320.91%	87.07%	340.68%	-828.52%	100.00%	-
ROE	-0.21%	1.76%	1.92%	0.46%	2.55%	-2.68%	0.20%	-
YoY %	-111.93%	-8.33%	317.39%	-81.96%	195.15%	-1,440.00%	-	-
Horiz. %	-105.00%	880.00%	960.00%	230.00%	1,275.00%	-1,340.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	32.96	33.37	35.36	32.22	28.43	16.85	10.94	20.16%
YoY %	-1.23%	-5.63%	9.75%	13.33%	68.72%	54.02%	-	-
Horiz. %	301.28%	305.03%	323.22%	294.52%	259.87%	154.02%	100.00%	-
EPS	-0.32	2.84	2.98	0.74	2.55	-3.67	0.29	-
YoY %	-111.27%	-4.70%	302.70%	-70.98%	169.48%	-1,365.52%	-	-
Horiz. %	-110.34%	979.31%	1,027.59%	255.17%	879.31%	-1,265.52%	100.00%	-
DPS	4.92	2.25	2.00	2.96	0.00	0.00	0.00	-
YoY %	118.67%	12.50%	-32.43%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.22%	76.01%	67.57%	100.00%	-	-	-	-
NAPS	1.54	1.61	1.55	1.59	1.00	1.37	1.41	1.48%
YoY %	-4.35%	3.87%	-2.52%	59.00%	-27.01%	-2.84%	-	-
Horiz. %	109.22%	114.18%	109.93%	112.77%	70.92%	97.16%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 223,461
RPS	33.44	33.24	35.01	32.25	26.62	14.72	10.22	21.83%
YoY %	0.60%	-5.06%	8.56%	21.15%	80.84%	44.03%	-	-
Horiz. %	327.20%	325.24%	342.56%	315.56%	260.47%	144.03%	100.00%	-
EPS	-0.32	2.83	2.95	0.74	2.39	-3.21	0.27	-
YoY %	-111.31%	-4.07%	298.65%	-69.04%	174.45%	-1,288.89%	-	-
Horiz. %	-118.52%	1,048.15%	1,092.59%	274.07%	885.19%	-1,188.89%	100.00%	-
DPS	4.99	2.24	2.00	2.97	0.00	0.00	0.00	-
YoY %	122.77%	12.00%	-32.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	168.01%	75.42%	67.34%	100.00%	-	-	-	-
NAPS	1.5623	1.6035	1.5345	1.5914	0.9361	1.1965	1.3163	2.89%
YoY %	-2.57%	4.50%	-3.58%	70.00%	-21.76%	-9.10%	-	-
Horiz. %	118.69%	121.82%	116.58%	120.90%	71.12%	90.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.93	0.80	0.80	0.63	0.54	0.66	0.94	-
P/RPS	2.82	2.40	2.26	1.96	1.90	3.92	8.59	-16.93%
YoY %	17.50%	6.19%	15.31%	3.16%	-51.53%	-54.37%	-	-
Horiz. %	32.83%	27.94%	26.31%	22.82%	22.12%	45.63%	100.00%	-
P/EPS	-290.54	28.17	26.82	85.48	21.19	-17.97	327.08	-
YoY %	-1,131.38%	5.03%	-68.62%	303.40%	217.92%	-105.49%	-	-
Horiz. %	-88.83%	8.61%	8.20%	26.13%	6.48%	-5.49%	100.00%	-
EY	-0.34	3.55	3.73	1.17	4.72	-5.57	0.31	-
YoY %	-109.58%	-4.83%	218.80%	-75.21%	184.74%	-1,896.77%	-	-
Horiz. %	-109.68%	1,145.16%	1,203.23%	377.42%	1,522.58%	-1,796.77%	100.00%	-
DY	5.29	2.81	2.50	4.70	0.00	0.00	0.00	-
YoY %	88.26%	12.40%	-46.81%	0.00%	0.00%	0.00%	-	-
Horiz. %	112.55%	59.79%	53.19%	100.00%	-	-	-	-
P/NAPS	0.60	0.50	0.52	0.40	0.54	0.48	0.67	-1.82%
YoY %	20.00%	-3.85%	30.00%	-25.93%	12.50%	-28.36%	-	-
Horiz. %	89.55%	74.63%	77.61%	59.70%	80.60%	71.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	14/08/14	14/08/13	10/08/12	19/08/11	27/08/10	28/08/09	22/08/08	-
Price	0.935	0.80	0.79	0.63	0.61	0.64	1.10	-
P/RPS	2.84	2.40	2.23	1.96	2.15	3.80	10.05	-18.98%
YoY %	18.33%	7.62%	13.78%	-8.84%	-43.42%	-62.19%	-	-
Horiz. %	28.26%	23.88%	22.19%	19.50%	21.39%	37.81%	100.00%	-
P/EPS	-292.11	28.17	26.48	85.48	23.94	-17.42	382.76	-
YoY %	-1,136.95%	6.38%	-69.02%	257.06%	237.43%	-104.55%	-	-
Horiz. %	-76.32%	7.36%	6.92%	22.33%	6.25%	-4.55%	100.00%	-
EY	-0.34	3.55	3.78	1.17	4.18	-5.74	0.26	-
YoY %	-109.58%	-6.08%	223.08%	-72.01%	172.82%	-2,307.69%	-	-
Horiz. %	-130.77%	1,365.38%	1,453.85%	450.00%	1,607.69%	-2,207.69%	100.00%	-
DY	5.26	2.81	2.53	4.70	0.00	0.00	0.00	-
YoY %	87.19%	11.07%	-46.17%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.91%	59.79%	53.83%	100.00%	-	-	-	-
P/NAPS	0.61	0.50	0.51	0.40	0.61	0.47	0.78	-4.01%
YoY %	22.00%	-1.96%	27.50%	-34.43%	29.79%	-39.74%	-	-
Horiz. %	78.21%	64.10%	65.38%	51.28%	78.21%	60.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos