[NOMAD] YoY TTM 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- 138.36%
YoY- 117.8%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 76,173 76,919 67,783 44,367 25,848 20,354 12,013 36.00%
PBT 4,910 7,674 3,857 3,107 -5,854 11,799 9,508 -10.42%
Tax -2,633 -1,539 -205 -1,748 -1,780 -4,384 -2,905 -1.62%
NP 2,277 6,135 3,652 1,359 -7,634 7,415 6,603 -16.24%
-
NP to SH 2,277 6,135 3,652 1,359 -7,634 7,415 6,603 -16.24%
-
Tax Rate 53.63% 20.05% 5.32% 56.26% - 37.16% 30.55% -
Total Cost 73,896 70,784 64,131 43,008 33,482 12,939 5,410 54.54%
-
Net Worth 387,499 353,491 330,999 308,291 305,791 285,877 223,229 9.61%
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 % 219.59% 72.94% 181.27% - - - - -
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 387,499 353,491 330,999 308,291 305,791 285,877 223,229 9.61%
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 2.99% 7.98% 5.39% 3.06% -29.53% 36.43% 54.97% -
ROE 0.59% 1.74% 1.10% 0.44% -2.50% 2.59% 2.96% -
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 30.47 34.38 20.48 19.86 11.66 10.04 5.38 33.47%
EPS 0.91 2.74 1.10 0.61 -3.45 3.66 2.96 -17.83%
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 1.00 7.57%
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 34.12 34.45 30.36 19.87 11.58 9.12 5.38 36.01%
EPS 1.02 2.75 1.64 0.61 -3.42 3.32 2.96 -16.25%
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 0.9998 9.61%
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 2.63 2.15 2.88 2.37 6.00 9.16 16.54 -26.37%
P/EPS 87.83 26.99 53.47 77.26 -20.32 25.16 30.09 19.52%
EY 1.14 3.71 1.87 1.29 -4.92 3.98 3.32 -16.30%
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 0.89 -8.55%
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 2.59 2.27 2.83 2.27 5.83 8.87 16.54 -26.56%
P/EPS 86.74 28.44 52.57 73.97 -19.74 24.34 30.09 19.27%
EY 1.15 3.52 1.90 1.35 -5.07 4.11 3.32 -16.18%
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 0.89 -8.85%

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