[NOMAD] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 98.85%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 27,671 23,736 11,114 7,289 5,468 7,742 7,334 141.77%
PBT 6,775 7,796 1,203 -1,196 -111,519 -1,298 280 731.72%
Tax -3,480 -2,438 -86 -85 -55 -203 -223 521.35%
NP 3,295 5,358 1,117 -1,281 -111,574 -1,501 57 1384.03%
-
NP to SH 3,295 5,358 1,117 -1,281 -111,574 -1,501 57 1384.03%
-
Tax Rate 51.37% 31.27% 7.15% - - - 79.64% -
Total Cost 24,376 18,378 9,997 8,570 117,042 9,243 7,277 123.38%
-
Net Worth 193,751 189,762 183,187 184,284 182,908 194,905 163,400 11.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 193,751 189,762 183,187 184,284 182,908 194,905 163,400 11.99%
NOSH 222,702 223,249 223,400 224,736 223,058 224,029 190,000 11.13%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.91% 22.57% 10.05% -17.57% -2,040.49% -19.39% 0.78% -
ROE 1.70% 2.82% 0.61% -0.70% -61.00% -0.77% 0.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.43 10.63 4.97 3.24 2.45 3.46 3.86 117.60%
EPS 1.48 2.40 0.50 -0.57 -50.02 -0.67 0.03 1235.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.82 0.82 0.82 0.87 0.86 0.77%
Adjusted Per Share Value based on latest NOSH - 224,736
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.39 10.63 4.98 3.26 2.45 3.47 3.28 141.96%
EPS 1.48 2.40 0.50 -0.57 -49.97 -0.67 0.03 1235.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8678 0.8499 0.8205 0.8254 0.8192 0.873 0.7319 11.98%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.32 0.96 0.66 0.59 0.70 0.81 0.96 -
P/RPS 10.62 9.03 13.27 18.19 28.56 23.44 24.87 -43.20%
P/EPS 89.22 40.00 132.00 -103.51 -1.40 -120.90 3,200.00 -90.74%
EY 1.12 2.50 0.76 -0.97 -71.46 -0.83 0.03 1009.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.13 0.80 0.72 0.85 0.93 1.12 22.51%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 19/06/03 05/03/03 29/11/02 27/09/02 -
Price 1.37 1.30 1.00 0.64 0.68 0.71 0.81 -
P/RPS 11.03 12.23 20.10 19.73 27.74 20.55 20.98 -34.78%
P/EPS 92.60 54.17 200.00 -112.28 -1.36 -105.97 2,700.00 -89.37%
EY 1.08 1.85 0.50 -0.89 -73.56 -0.94 0.04 794.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.53 1.22 0.78 0.83 0.82 0.94 40.63%

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