[NOMAD] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -38.5%
YoY- 102.95%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 14,289 19,259 27,003 27,671 23,736 11,114 7,289 56.44%
PBT 23,262 1,761 8,136 6,775 7,796 1,203 -1,196 -
Tax -1,078 -931 -2,636 -3,480 -2,438 -86 -85 441.32%
NP 22,184 830 5,500 3,295 5,358 1,117 -1,281 -
-
NP to SH 22,184 830 5,500 3,295 5,358 1,117 -1,281 -
-
Tax Rate 4.63% 52.87% 32.40% 51.37% 31.27% 7.15% - -
Total Cost -7,895 18,429 21,503 24,376 18,378 9,997 8,570 -
-
Net Worth 223,179 201,891 201,182 193,751 189,762 183,187 184,284 13.57%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 223,179 201,891 201,182 193,751 189,762 183,187 184,284 13.57%
NOSH 223,179 224,324 223,536 222,702 223,249 223,400 224,736 -0.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 155.25% 4.31% 20.37% 11.91% 22.57% 10.05% -17.57% -
ROE 9.94% 0.41% 2.73% 1.70% 2.82% 0.61% -0.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.40 8.59 12.08 12.43 10.63 4.97 3.24 57.23%
EPS 9.94 0.37 2.47 1.48 2.40 0.50 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.90 0.90 0.87 0.85 0.82 0.82 14.10%
Adjusted Per Share Value based on latest NOSH - 222,702
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.40 8.63 12.09 12.39 10.63 4.98 3.26 56.59%
EPS 9.94 0.37 2.46 1.48 2.40 0.50 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9996 0.9043 0.9011 0.8678 0.8499 0.8205 0.8254 13.57%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.77 0.83 1.35 1.32 0.96 0.66 0.59 -
P/RPS 12.03 9.67 11.18 10.62 9.03 13.27 18.19 -24.03%
P/EPS 7.75 224.32 54.87 89.22 40.00 132.00 -103.51 -
EY 12.91 0.45 1.82 1.12 2.50 0.76 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 1.50 1.52 1.13 0.80 0.72 4.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 14/05/04 27/02/04 21/11/03 29/08/03 19/06/03 -
Price 0.80 0.76 0.88 1.37 1.30 1.00 0.64 -
P/RPS 12.50 8.85 7.28 11.03 12.23 20.10 19.73 -26.17%
P/EPS 8.05 205.41 35.77 92.60 54.17 200.00 -112.28 -
EY 12.42 0.49 2.80 1.08 1.85 0.50 -0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.98 1.57 1.53 1.22 0.78 1.69%

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