[NOMAD] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -2733.33%
YoY- -1.15%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 11,114 7,289 5,468 7,742 7,334 7,788 7,881 25.83%
PBT 1,203 -1,196 -111,519 -1,298 280 -1,619 820 29.20%
Tax -86 -85 -55 -203 -223 1,619 356 -
NP 1,117 -1,281 -111,574 -1,501 57 0 1,176 -3.38%
-
NP to SH 1,117 -1,281 -111,574 -1,501 57 -2,055 1,176 -3.38%
-
Tax Rate 7.15% - - - 79.64% - -43.41% -
Total Cost 9,997 8,570 117,042 9,243 7,277 7,788 6,705 30.60%
-
Net Worth 183,187 184,284 182,908 194,905 163,400 203,266 178,359 1.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 13,719 -
Div Payout % - - - - - - 1,166.67% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 183,187 184,284 182,908 194,905 163,400 203,266 178,359 1.80%
NOSH 223,400 224,736 223,058 224,029 190,000 223,369 195,999 9.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.05% -17.57% -2,040.49% -19.39% 0.78% 0.00% 14.92% -
ROE 0.61% -0.70% -61.00% -0.77% 0.03% -1.01% 0.66% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.97 3.24 2.45 3.46 3.86 3.49 4.02 15.23%
EPS 0.50 -0.57 -50.02 -0.67 0.03 -0.92 0.60 -11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 0.82 0.82 0.82 0.87 0.86 0.91 0.91 -6.72%
Adjusted Per Share Value based on latest NOSH - 224,029
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.98 3.26 2.45 3.47 3.28 3.49 3.53 25.86%
EPS 0.50 -0.57 -49.97 -0.67 0.03 -0.92 0.53 -3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.15 -
NAPS 0.8205 0.8254 0.8192 0.873 0.7319 0.9104 0.7989 1.79%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.66 0.59 0.70 0.81 0.96 1.00 0.96 -
P/RPS 13.27 18.19 28.56 23.44 24.87 28.68 23.88 -32.48%
P/EPS 132.00 -103.51 -1.40 -120.90 3,200.00 -108.70 160.00 -12.06%
EY 0.76 -0.97 -71.46 -0.83 0.03 -0.92 0.63 13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.29 -
P/NAPS 0.80 0.72 0.85 0.93 1.12 1.10 1.05 -16.62%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 19/06/03 05/03/03 29/11/02 27/09/02 31/05/02 28/02/02 -
Price 1.00 0.64 0.68 0.71 0.81 1.08 0.90 -
P/RPS 20.10 19.73 27.74 20.55 20.98 30.98 22.38 -6.93%
P/EPS 200.00 -112.28 -1.36 -105.97 2,700.00 -117.39 150.00 21.20%
EY 0.50 -0.89 -73.56 -0.94 0.04 -0.85 0.67 -17.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.78 -
P/NAPS 1.22 0.78 0.83 0.82 0.94 1.19 0.99 14.98%

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