[NOMAD] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 95.55%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 69,899 56,304 36,806 29,156 33,315 37,129 30,244 74.53%
PBT 14,578 10,404 14 -4,784 -114,154 -3,513 -2,674 -
Tax -1,758 -3,478 -342 -340 -917 -1,149 2,674 -
NP 12,820 6,925 -328 -5,124 -115,071 -4,662 0 -
-
NP to SH 12,820 6,925 -328 -5,124 -115,071 -4,662 -3,992 -
-
Tax Rate 12.06% 33.43% 2,442.86% - - - - -
Total Cost 57,079 49,378 37,134 34,280 148,386 41,791 30,244 52.54%
-
Net Worth 198,322 189,480 192,114 184,284 182,900 193,782 190,728 2.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 198,322 189,480 192,114 184,284 182,900 193,782 190,728 2.62%
NOSH 222,834 222,918 234,285 224,736 223,049 222,738 221,777 0.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.34% 12.30% -0.89% -17.57% -345.40% -12.56% 0.00% -
ROE 6.46% 3.65% -0.17% -2.78% -62.91% -2.41% -2.09% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.37 25.26 15.71 12.97 14.94 16.67 13.64 73.97%
EPS 5.75 3.11 -0.14 -2.28 -51.59 -2.09 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.82 0.82 0.82 0.87 0.86 2.30%
Adjusted Per Share Value based on latest NOSH - 224,736
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.31 25.22 16.49 13.06 14.92 16.63 13.55 74.51%
EPS 5.74 3.10 -0.15 -2.29 -51.54 -2.09 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8883 0.8487 0.8605 0.8254 0.8192 0.8679 0.8543 2.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.32 0.96 0.66 0.59 0.70 0.81 0.96 -
P/RPS 4.21 3.80 4.20 4.55 4.69 4.86 7.04 -28.95%
P/EPS 22.94 30.90 -471.43 -25.88 -1.36 -38.69 -53.33 -
EY 4.36 3.24 -0.21 -3.86 -73.70 -2.58 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.13 0.80 0.72 0.85 0.93 1.12 20.35%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 19/06/03 05/03/03 29/11/02 27/09/02 -
Price 1.37 1.30 1.00 0.64 0.68 0.71 0.81 -
P/RPS 4.37 5.15 6.37 4.93 4.55 4.26 5.94 -18.45%
P/EPS 23.81 41.85 -714.29 -28.07 -1.32 -33.92 -45.00 -
EY 4.20 2.39 -0.14 -3.56 -75.87 -2.95 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.53 1.22 0.78 0.83 0.82 0.94 38.84%

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