[NOMAD] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 85.12%
YoY- 111.14%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 80,733 92,522 108,012 69,899 56,304 36,806 29,156 96.82%
PBT 44,210 19,792 32,544 14,578 10,404 14 -4,784 -
Tax -6,193 -7,134 -10,544 -1,758 -3,478 -342 -340 588.62%
NP 38,017 12,658 22,000 12,820 6,925 -328 -5,124 -
-
NP to SH 38,017 12,658 22,000 12,820 6,925 -328 -5,124 -
-
Tax Rate 14.01% 36.04% 32.40% 12.06% 33.43% 2,442.86% - -
Total Cost 42,716 79,864 86,012 57,079 49,378 37,134 34,280 15.75%
-
Net Worth 223,106 200,566 201,182 198,322 189,480 192,114 184,284 13.55%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 223,106 200,566 201,182 198,322 189,480 192,114 184,284 13.55%
NOSH 223,106 222,852 223,536 222,834 222,918 234,285 224,736 -0.48%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 47.09% 13.68% 20.37% 18.34% 12.30% -0.89% -17.57% -
ROE 17.04% 6.31% 10.94% 6.46% 3.65% -0.17% -2.78% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.19 41.52 48.32 31.37 25.26 15.71 12.97 97.82%
EPS 17.04 5.68 9.88 5.75 3.11 -0.14 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.90 0.90 0.89 0.85 0.82 0.82 14.10%
Adjusted Per Share Value based on latest NOSH - 222,702
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.16 41.44 48.38 31.31 25.22 16.49 13.06 96.81%
EPS 17.03 5.67 9.85 5.74 3.10 -0.15 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9993 0.8983 0.9011 0.8883 0.8487 0.8605 0.8254 13.55%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.77 0.83 1.35 1.32 0.96 0.66 0.59 -
P/RPS 2.13 2.00 2.79 4.21 3.80 4.20 4.55 -39.62%
P/EPS 4.52 14.61 13.72 22.94 30.90 -471.43 -25.88 -
EY 22.13 6.84 7.29 4.36 3.24 -0.21 -3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 1.50 1.48 1.13 0.80 0.72 4.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 14/05/04 27/02/04 21/11/03 29/08/03 19/06/03 -
Price 0.80 0.76 0.88 1.37 1.30 1.00 0.64 -
P/RPS 2.21 1.83 1.82 4.37 5.15 6.37 4.93 -41.34%
P/EPS 4.69 13.38 8.94 23.81 41.85 -714.29 -28.07 -
EY 21.30 7.47 11.18 4.20 2.39 -0.14 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.98 1.54 1.53 1.22 0.78 1.69%

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