[NOMAD] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
05-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -2367.92%
YoY- -11293.68%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 56,304 36,806 29,156 33,315 37,129 30,244 31,152 48.32%
PBT 10,404 14 -4,784 -114,154 -3,513 -2,674 -6,476 -
Tax -3,478 -342 -340 -917 -1,149 2,674 6,476 -
NP 6,925 -328 -5,124 -115,071 -4,662 0 0 -
-
NP to SH 6,925 -328 -5,124 -115,071 -4,662 -3,992 -8,220 -
-
Tax Rate 33.43% 2,442.86% - - - - - -
Total Cost 49,378 37,134 34,280 148,386 41,791 30,244 31,152 35.90%
-
Net Worth 189,480 192,114 184,284 182,900 193,782 190,728 203,266 -4.57%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 189,480 192,114 184,284 182,900 193,782 190,728 203,266 -4.57%
NOSH 222,918 234,285 224,736 223,049 222,738 221,777 223,369 -0.13%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.30% -0.89% -17.57% -345.40% -12.56% 0.00% 0.00% -
ROE 3.65% -0.17% -2.78% -62.91% -2.41% -2.09% -4.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.26 15.71 12.97 14.94 16.67 13.64 13.95 48.50%
EPS 3.11 -0.14 -2.28 -51.59 -2.09 -1.80 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.82 0.82 0.87 0.86 0.91 -4.44%
Adjusted Per Share Value based on latest NOSH - 223,058
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.22 16.49 13.06 14.92 16.63 13.55 13.95 48.35%
EPS 3.10 -0.15 -2.29 -51.54 -2.09 -1.79 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8487 0.8605 0.8254 0.8192 0.8679 0.8543 0.9104 -4.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.96 0.66 0.59 0.70 0.81 0.96 1.00 -
P/RPS 3.80 4.20 4.55 4.69 4.86 7.04 7.17 -34.48%
P/EPS 30.90 -471.43 -25.88 -1.36 -38.69 -53.33 -27.17 -
EY 3.24 -0.21 -3.86 -73.70 -2.58 -1.88 -3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.80 0.72 0.85 0.93 1.12 1.10 1.80%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 19/06/03 05/03/03 29/11/02 27/09/02 31/05/02 -
Price 1.30 1.00 0.64 0.68 0.71 0.81 1.08 -
P/RPS 5.15 6.37 4.93 4.55 4.26 5.94 7.74 -23.76%
P/EPS 41.85 -714.29 -28.07 -1.32 -33.92 -45.00 -29.35 -
EY 2.39 -0.14 -3.56 -75.87 -2.95 -2.22 -3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.22 0.78 0.83 0.82 0.94 1.19 18.22%

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