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

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
05-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3190.56%
YoY- -11293.68%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 42,228 18,403 7,289 33,315 27,847 15,122 7,788 208.32%
PBT 7,803 7 -1,196 -114,154 -2,635 -1,337 -1,619 -
Tax -2,609 -171 -85 -917 -862 1,337 1,619 -
NP 5,194 -164 -1,281 -115,071 -3,497 0 0 -
-
NP to SH 5,194 -164 -1,281 -115,071 -3,497 -1,996 -2,055 -
-
Tax Rate 33.44% 2,442.86% - - - - - -
Total Cost 37,034 18,567 8,570 148,386 31,344 15,122 7,788 182.51%
-
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 2.74% -0.09% -0.70% -62.91% -1.80% -1.05% -1.01% -
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 18.94 7.85 3.24 14.94 12.50 6.82 3.49 208.50%
EPS 2.33 -0.07 -0.57 -51.59 -1.57 -0.90 -0.92 -
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 18.91 8.24 3.26 14.92 12.47 6.77 3.49 208.17%
EPS 2.33 -0.07 -0.57 -51.54 -1.57 -0.89 -0.92 -
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 5.07 8.40 18.19 4.69 6.48 14.08 28.68 -68.46%
P/EPS 41.20 -942.86 -103.51 -1.36 -51.59 -106.67 -108.70 -
EY 2.43 -0.11 -0.97 -73.70 -1.94 -0.94 -0.92 -
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 6.86 12.73 19.73 4.55 5.68 11.88 30.98 -63.36%
P/EPS 55.79 -1,428.57 -112.28 -1.32 -45.22 -90.00 -117.39 -
EY 1.79 -0.07 -0.89 -75.87 -2.21 -1.11 -0.85 -
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