[NOMAD] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.83%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 44,367 25,848 20,354 12,013 7,670 81,259 69,810 -7.26%
PBT 3,107 -5,854 11,799 9,508 8,212 50,923 14,578 -22.69%
Tax -1,748 -1,780 -4,384 -2,905 -2,396 -5,530 -6,089 -18.76%
NP 1,359 -7,634 7,415 6,603 5,816 45,393 8,489 -26.29%
-
NP to SH 1,359 -7,634 7,415 6,603 5,816 45,393 8,489 -26.29%
-
Tax Rate 56.26% - 37.16% 30.55% 29.18% 10.86% 41.77% -
Total Cost 43,008 33,482 12,939 5,410 1,854 35,866 61,321 -5.73%
-
Net Worth 308,291 305,791 285,877 223,229 300,258 294,323 193,751 8.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 308,291 305,791 285,877 223,229 300,258 294,323 193,751 8.04%
NOSH 223,400 221,588 202,749 223,229 222,413 222,972 222,702 0.05%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.06% -29.53% 36.43% 54.97% 75.83% 55.86% 12.16% -
ROE 0.44% -2.50% 2.59% 2.96% 1.94% 15.42% 4.38% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.86 11.66 10.04 5.38 3.45 36.44 31.35 -7.31%
EPS 0.61 -3.45 3.66 2.96 2.61 20.36 3.81 -26.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.41 1.00 1.35 1.32 0.87 7.98%
Adjusted Per Share Value based on latest NOSH - 223,229
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.87 11.58 9.12 5.38 3.44 36.40 31.27 -7.27%
EPS 0.61 -3.42 3.32 2.96 2.60 20.33 3.80 -26.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3808 1.3696 1.2804 0.9998 1.3448 1.3182 0.8678 8.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.70 0.92 0.89 0.66 0.81 1.32 -
P/RPS 2.37 6.00 9.16 16.54 19.14 2.22 4.21 -9.12%
P/EPS 77.26 -20.32 25.16 30.09 25.24 3.98 34.63 14.29%
EY 1.29 -4.92 3.98 3.32 3.96 25.13 2.89 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.65 0.89 0.49 0.61 1.52 -22.06%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 27/02/09 29/02/08 26/01/07 23/01/06 28/02/05 27/02/04 -
Price 0.45 0.68 0.89 0.89 0.73 0.93 1.37 -
P/RPS 2.27 5.83 8.87 16.54 21.17 2.55 4.37 -10.33%
P/EPS 73.97 -19.74 24.34 30.09 27.92 4.57 35.94 12.77%
EY 1.35 -5.07 4.11 3.32 3.58 21.89 2.78 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.63 0.89 0.54 0.70 1.57 -22.87%

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