[NOMAD] YoY TTM 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- -28.49%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 67,783 44,367 25,848 20,354 12,013 7,670 81,259 -2.97%
PBT 3,857 3,107 -5,854 11,799 9,508 8,212 50,923 -34.94%
Tax -205 -1,748 -1,780 -4,384 -2,905 -2,396 -5,530 -42.24%
NP 3,652 1,359 -7,634 7,415 6,603 5,816 45,393 -34.28%
-
NP to SH 3,652 1,359 -7,634 7,415 6,603 5,816 45,393 -34.28%
-
Tax Rate 5.32% 56.26% - 37.16% 30.55% 29.18% 10.86% -
Total Cost 64,131 43,008 33,482 12,939 5,410 1,854 35,866 10.16%
-
Net Worth 330,999 308,291 305,791 285,877 223,229 300,258 294,323 1.97%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6,619 - - - - - - -
Div Payout % 181.27% - - - - - - -
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 330,999 308,291 305,791 285,877 223,229 300,258 294,323 1.97%
NOSH 330,999 223,400 221,588 202,749 223,229 222,413 222,972 6.80%
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 5.39% 3.06% -29.53% 36.43% 54.97% 75.83% 55.86% -
ROE 1.10% 0.44% -2.50% 2.59% 2.96% 1.94% 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 20.48 19.86 11.66 10.04 5.38 3.45 36.44 -9.15%
EPS 1.10 0.61 -3.45 3.66 2.96 2.61 20.36 -38.50%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.38 1.38 1.41 1.00 1.35 1.32 -4.51%
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 30.36 19.87 11.58 9.12 5.38 3.44 36.40 -2.97%
EPS 1.64 0.61 -3.42 3.32 2.96 2.60 20.33 -34.25%
DPS 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4825 1.3808 1.3696 1.2804 0.9998 1.3448 1.3182 1.97%
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 2.88 2.37 6.00 9.16 16.54 19.14 2.22 4.43%
P/EPS 53.47 77.26 -20.32 25.16 30.09 25.24 3.98 54.15%
EY 1.87 1.29 -4.92 3.98 3.32 3.96 25.13 -35.13%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.51 0.65 0.89 0.49 0.61 -0.55%
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 2.83 2.27 5.83 8.87 16.54 21.17 2.55 1.75%
P/EPS 52.57 73.97 -19.74 24.34 30.09 27.92 4.57 50.21%
EY 1.90 1.35 -5.07 4.11 3.32 3.58 21.89 -33.44%
DY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.33 0.49 0.63 0.89 0.54 0.70 -3.08%

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