[NOMAD] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 620.95%
YoY- -95.24%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 37,129 30,244 31,152 32,232 32,468 30,092 29,136 17.52%
PBT -3,513 -2,674 -6,476 1,584 1,018 3,572 3,720 -
Tax -1,149 2,674 6,476 -556 -1,018 -900 -1,784 -25.40%
NP -4,662 0 0 1,028 0 2,672 1,936 -
-
NP to SH -4,662 -3,992 -8,220 1,028 -197 2,672 1,936 -
-
Tax Rate - - - 35.10% 100.00% 25.20% 47.96% -
Total Cost 41,791 30,244 31,152 31,204 32,468 27,420 27,200 33.11%
-
Net Worth 193,782 190,728 203,266 176,505 166,499 151,970 153,741 16.66%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 13,577 - - - -
Div Payout % - - - 1,320.75% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 193,782 190,728 203,266 176,505 166,499 151,970 153,741 16.66%
NOSH 222,738 221,777 223,369 193,962 184,999 166,999 142,352 34.74%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -12.56% 0.00% 0.00% 3.19% 0.00% 8.88% 6.64% -
ROE -2.41% -2.09% -4.04% 0.58% -0.12% 1.76% 1.26% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 16.67 13.64 13.95 16.62 17.55 18.02 20.47 -12.78%
EPS -2.09 -1.80 -3.68 0.53 -0.11 1.60 1.36 -
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.91 0.91 0.90 0.91 1.08 -13.41%
Adjusted Per Share Value based on latest NOSH - 195,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 16.63 13.55 13.95 14.44 14.54 13.48 13.05 17.52%
EPS -2.09 -1.79 -3.68 0.46 -0.09 1.20 0.87 -
DPS 0.00 0.00 0.00 6.08 0.00 0.00 0.00 -
NAPS 0.8679 0.8543 0.9104 0.7906 0.7457 0.6807 0.6886 16.66%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.81 0.96 1.00 0.96 0.81 0.94 0.95 -
P/RPS 4.86 7.04 7.17 5.78 4.62 5.22 4.64 3.13%
P/EPS -38.69 -53.33 -27.17 181.13 -759.38 58.75 69.85 -
EY -2.58 -1.88 -3.68 0.55 -0.13 1.70 1.43 -
DY 0.00 0.00 0.00 7.29 0.00 0.00 0.00 -
P/NAPS 0.93 1.12 1.10 1.05 0.90 1.03 0.88 3.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 27/09/02 31/05/02 28/02/02 30/11/01 30/08/01 30/04/01 -
Price 0.71 0.81 1.08 0.90 1.01 1.19 0.92 -
P/RPS 4.26 5.94 7.74 5.42 5.75 6.60 4.49 -3.44%
P/EPS -33.92 -45.00 -29.35 169.81 -946.88 74.38 67.65 -
EY -2.95 -2.22 -3.41 0.59 -0.11 1.34 1.48 -
DY 0.00 0.00 0.00 7.78 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 1.19 0.99 1.12 1.31 0.85 -2.36%

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