[NOMAD] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.6%
YoY- -45.32%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,040 7,670 8,025 0 0 81,258 80,733 -78.54%
PBT 5,304 7,430 8,858 10,260 12,808 50,922 44,210 -75.70%
Tax -1,524 -1,614 -2,824 -3,338 -4,796 -5,530 -6,193 -60.76%
NP 3,780 5,816 6,034 6,922 8,012 45,392 38,017 -78.56%
-
NP to SH 3,780 5,816 6,034 6,922 8,012 45,392 38,017 -78.56%
-
Tax Rate 28.73% 21.72% 31.88% 32.53% 37.45% 10.86% 14.01% -
Total Cost 4,260 1,854 1,990 -6,922 -8,012 35,866 42,716 -78.52%
-
Net Worth 225,000 300,827 298,760 299,209 295,998 294,434 223,106 0.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 225,000 300,827 298,760 299,209 295,998 294,434 223,106 0.56%
NOSH 225,000 222,835 222,955 223,290 222,555 223,056 223,106 0.56%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 47.01% 75.83% 75.20% 0.00% 0.00% 55.86% 47.09% -
ROE 1.68% 1.93% 2.02% 2.31% 2.71% 15.42% 17.04% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.57 3.44 3.60 0.00 0.00 36.43 36.19 -78.68%
EPS 1.60 2.61 2.71 3.10 3.60 20.35 17.04 -79.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.35 1.34 1.34 1.33 1.32 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 224,307
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.60 3.44 3.59 0.00 0.00 36.39 36.16 -78.54%
EPS 1.69 2.60 2.70 3.10 3.59 20.33 17.03 -78.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0078 1.3474 1.3381 1.3401 1.3257 1.3187 0.9993 0.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.79 0.66 0.71 0.79 0.88 0.81 0.77 -
P/RPS 22.11 19.17 19.72 0.00 0.00 2.22 2.13 376.53%
P/EPS 47.02 25.29 26.23 25.48 24.44 3.98 4.52 377.21%
EY 2.13 3.95 3.81 3.92 4.09 25.12 22.13 -79.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.49 0.53 0.59 0.66 0.61 0.77 1.72%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 23/01/06 18/11/05 09/08/05 13/05/05 28/02/05 29/11/04 -
Price 0.81 0.73 0.65 0.77 0.78 0.93 0.80 -
P/RPS 22.67 21.21 18.06 0.00 0.00 2.55 2.21 372.77%
P/EPS 48.21 27.97 24.01 24.84 21.67 4.57 4.69 373.43%
EY 2.07 3.58 4.16 4.03 4.62 21.88 21.30 -78.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.54 0.49 0.57 0.59 0.70 0.80 0.83%

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