[NOMAD] QoQ Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 179.25%
YoY- 104.46%
Quarter Report
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 7,742 7,334 7,788 7,881 9,305 7,762 7,284 4.14%
PBT -1,298 280 -1,619 820 -1,022 856 930 -
Tax -203 -223 1,619 356 1,022 -4 -446 -40.80%
NP -1,501 57 0 1,176 0 852 484 -
-
NP to SH -1,501 57 -2,055 1,176 -1,484 852 484 -
-
Tax Rate - 79.64% - -43.41% - 0.47% 47.96% -
Total Cost 9,243 7,277 7,788 6,705 9,305 6,910 6,800 22.68%
-
Net Worth 194,905 163,400 203,266 178,359 166,949 155,064 153,741 17.11%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 13,719 - - - -
Div Payout % - - - 1,166.67% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 194,905 163,400 203,266 178,359 166,949 155,064 153,741 17.11%
NOSH 224,029 190,000 223,369 195,999 185,499 170,400 142,352 35.26%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -19.39% 0.78% 0.00% 14.92% 0.00% 10.98% 6.64% -
ROE -0.77% 0.03% -1.01% 0.66% -0.89% 0.55% 0.31% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.46 3.86 3.49 4.02 5.02 4.56 5.12 -22.97%
EPS -0.67 0.03 -0.92 0.60 -0.80 0.50 0.34 -
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.91 0.91 0.90 0.91 1.08 -13.41%
Adjusted Per Share Value based on latest NOSH - 195,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.47 3.28 3.49 3.53 4.17 3.48 3.26 4.24%
EPS -0.67 0.03 -0.92 0.53 -0.66 0.38 0.22 -
DPS 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
NAPS 0.873 0.7319 0.9104 0.7989 0.7478 0.6945 0.6886 17.12%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.81 0.96 1.00 0.96 0.81 0.94 0.95 -
P/RPS 23.44 24.87 28.68 23.88 16.15 20.64 18.57 16.78%
P/EPS -120.90 3,200.00 -108.70 160.00 -101.25 188.00 279.41 -
EY -0.83 0.03 -0.92 0.63 -0.99 0.53 0.36 -
DY 0.00 0.00 0.00 7.29 0.00 0.00 0.00 -
P/NAPS 0.93 1.12 1.10 1.05 0.90 1.03 0.88 3.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 27/09/02 31/05/02 28/02/02 30/11/01 30/08/01 30/04/01 -
Price 0.71 0.81 1.08 0.90 1.01 1.19 0.92 -
P/RPS 20.55 20.98 30.98 22.38 20.13 26.12 17.98 9.30%
P/EPS -105.97 2,700.00 -117.39 150.00 -126.25 238.00 270.59 -
EY -0.94 0.04 -0.85 0.67 -0.79 0.42 0.37 -
DY 0.00 0.00 0.00 7.78 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 1.19 0.99 1.12 1.31 0.85 -2.36%

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