[NOMAD] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -49.66%
YoY- -32.71%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 23,397 19,030 9,656 26,727 88,222 47,607 37,615 -7.60%
PBT -2,384 15,161 7,610 24,408 39,934 -103,716 -1,704 5.75%
Tax -2,294 -4,792 -1,860 -3,003 -8,125 -2,664 -619 24.37%
NP -4,678 10,369 5,750 21,405 31,809 -106,380 -2,323 12.36%
-
NP to SH -4,678 10,369 5,750 21,405 31,809 -106,380 -2,323 12.36%
-
Tax Rate - 31.61% 24.44% 12.30% 20.35% - - -
Total Cost 28,075 8,661 3,906 5,322 56,413 153,987 39,938 -5.69%
-
Net Worth 315,182 327,632 306,579 297,312 223,179 189,762 194,905 8.33%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 315,182 327,632 306,579 297,312 223,179 189,762 194,905 8.33%
NOSH 226,749 232,363 223,780 221,875 223,179 223,249 224,029 0.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -19.99% 54.49% 59.55% 80.09% 36.06% -223.45% -6.18% -
ROE -1.48% 3.16% 1.88% 7.20% 14.25% -56.06% -1.19% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.32 8.19 4.31 12.05 39.53 21.32 16.79 -7.78%
EPS -2.06 4.46 2.57 9.65 14.25 -47.65 -1.04 12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.41 1.37 1.34 1.00 0.85 0.87 8.11%
Adjusted Per Share Value based on latest NOSH - 221,875
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.48 8.52 4.32 11.97 39.51 21.32 16.85 -7.60%
EPS -2.10 4.64 2.58 9.59 14.25 -47.65 -1.04 12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4117 1.4674 1.3731 1.3316 0.9996 0.8499 0.873 8.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.90 0.95 0.83 0.71 0.77 0.96 0.81 -
P/RPS 8.72 11.60 19.24 5.89 1.95 4.50 4.82 10.37%
P/EPS -43.62 21.29 32.30 7.36 5.40 -2.01 -78.12 -9.24%
EY -2.29 4.70 3.10 13.59 18.51 -49.64 -1.28 10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.61 0.53 0.77 1.13 0.93 -5.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 23/11/07 10/11/06 18/11/05 29/11/04 21/11/03 29/11/02 -
Price 0.60 0.90 0.88 0.65 0.80 1.30 0.71 -
P/RPS 5.81 10.99 20.39 5.40 2.02 6.10 4.23 5.42%
P/EPS -29.08 20.17 34.25 6.74 5.61 -2.73 -68.47 -13.28%
EY -3.44 4.96 2.92 14.84 17.82 -36.65 -1.46 15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.64 0.49 0.80 1.53 0.82 -10.19%

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