[NOMAD] QoQ 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- -23.91%
YoY- 412.26%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,377 0 0 20,708 14,289 19,259 27,003 -80.18%
PBT 1,514 1,928 3,202 17,764 23,262 1,761 8,136 -67.37%
Tax -449 -470 -1,199 -885 -1,078 -931 -2,636 -69.23%
NP 1,065 1,458 2,003 16,879 22,184 830 5,500 -66.49%
-
NP to SH 1,065 1,458 2,003 16,879 22,184 830 5,500 -66.49%
-
Tax Rate 29.66% 24.38% 37.45% 4.98% 4.63% 52.87% 32.40% -
Total Cost 1,312 -1,458 -2,003 3,829 -7,895 18,429 21,503 -84.47%
-
Net Worth 297,312 300,572 295,998 294,323 223,179 201,891 201,182 29.71%
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 297,312 300,572 295,998 294,323 223,179 201,891 201,182 29.71%
NOSH 221,875 224,307 222,555 222,972 223,179 224,324 223,536 -0.49%
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 44.80% 0.00% 0.00% 81.51% 155.25% 4.31% 20.37% -
ROE 0.36% 0.49% 0.68% 5.73% 9.94% 0.41% 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 1.07 0.00 0.00 9.29 6.40 8.59 12.08 -80.10%
EPS 0.48 0.65 0.90 7.57 9.94 0.37 2.47 -66.41%
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 1.06 0.00 0.00 9.27 6.40 8.63 12.09 -80.23%
EPS 0.48 0.65 0.90 7.56 9.94 0.37 2.46 -66.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3316 1.3462 1.3257 1.3182 0.9996 0.9043 0.9011 29.70%
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 66.27 0.00 0.00 8.72 12.03 9.67 11.18 227.17%
P/EPS 147.92 121.54 97.78 10.70 7.75 224.32 54.87 93.58%
EY 0.68 0.82 1.02 9.35 12.91 0.45 1.82 -48.09%
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 60.67 0.00 0.00 10.01 12.50 8.85 7.28 310.52%
P/EPS 135.42 118.46 86.67 12.29 8.05 205.41 35.77 142.71%
EY 0.74 0.84 1.15 8.14 12.42 0.49 2.80 -58.78%
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