[NOMAD] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 59.2%
YoY- 254.07%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 6,019 0 0 81,258 60,550 46,261 27,003 -63.20%
PBT 6,644 5,130 3,202 50,922 33,158 9,896 8,136 -12.62%
Tax -2,118 -1,669 -1,199 -5,530 -4,645 -3,567 -2,636 -13.56%
NP 4,526 3,461 2,003 45,392 28,513 6,329 5,500 -12.17%
-
NP to SH 4,526 3,461 2,003 45,392 28,513 6,329 5,500 -12.17%
-
Tax Rate 31.88% 32.53% 37.45% 10.86% 14.01% 36.04% 32.40% -
Total Cost 1,493 -3,461 -2,003 35,866 32,037 39,932 21,503 -83.07%
-
Net Worth 298,760 299,209 295,998 294,434 223,106 200,566 201,182 30.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 298,760 299,209 295,998 294,434 223,106 200,566 201,182 30.13%
NOSH 222,955 223,290 222,555 223,056 223,106 222,852 223,536 -0.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 75.20% 0.00% 0.00% 55.86% 47.09% 13.68% 20.37% -
ROE 1.51% 1.16% 0.68% 15.42% 12.78% 3.16% 2.73% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.70 0.00 0.00 36.43 27.14 20.76 12.08 -63.13%
EPS 2.03 1.55 0.90 20.35 12.78 2.84 2.47 -12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.33 1.32 1.00 0.90 0.90 30.35%
Adjusted Per Share Value based on latest NOSH - 222,972
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.70 0.00 0.00 36.39 27.12 20.72 12.09 -63.15%
EPS 2.03 1.55 0.90 20.33 12.77 2.83 2.46 -12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3381 1.3401 1.3257 1.3187 0.9993 0.8983 0.9011 30.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.71 0.79 0.88 0.81 0.77 0.83 1.35 -
P/RPS 26.30 0.00 0.00 2.22 2.84 4.00 11.18 76.78%
P/EPS 34.98 50.97 97.78 3.98 6.03 29.23 54.87 -25.90%
EY 2.86 1.96 1.02 25.12 16.60 3.42 1.82 35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.66 0.61 0.77 0.92 1.50 -49.98%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 09/08/05 13/05/05 28/02/05 29/11/04 27/08/04 14/05/04 -
Price 0.65 0.77 0.78 0.93 0.80 0.76 0.88 -
P/RPS 24.08 0.00 0.00 2.55 2.95 3.66 7.28 121.83%
P/EPS 32.02 49.68 86.67 4.57 6.26 26.76 35.77 -7.11%
EY 3.12 2.01 1.15 21.88 15.97 3.74 2.80 7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.59 0.70 0.80 0.84 0.98 -36.97%

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