[NOMAD] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -52.61%
YoY- 91.59%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 30,374 32,970 37,615 39,178 37,065 34,464 33,558 -6.43%
PBT -113,733 -114,156 -1,704 -1,428 -852 1,697 -26,446 164.68%
Tax -566 -917 -619 -878 -659 -669 26,298 -
NP -114,299 -115,073 -2,323 -2,306 -1,511 1,028 -148 8351.75%
-
NP to SH -114,299 -115,073 -2,323 -2,306 -1,511 1,028 -26,539 164.94%
-
Tax Rate - - - - - 39.42% - -
Total Cost 144,673 148,043 39,938 41,484 38,576 33,436 33,706 164.34%
-
Net Worth 184,284 182,908 194,905 163,400 203,266 178,359 166,949 6.81%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 184,284 182,908 194,905 163,400 203,266 178,359 166,949 6.81%
NOSH 224,736 223,058 224,029 190,000 223,369 195,999 185,499 13.65%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -376.31% -349.02% -6.18% -5.89% -4.08% 2.98% -0.44% -
ROE -62.02% -62.91% -1.19% -1.41% -0.74% 0.58% -15.90% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.52 14.78 16.79 20.62 16.59 17.58 18.09 -17.65%
EPS -50.86 -51.59 -1.04 -1.21 -0.68 0.52 -14.31 133.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.87 0.86 0.91 0.91 0.90 -6.02%
Adjusted Per Share Value based on latest NOSH - 190,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.60 14.77 16.85 17.55 16.60 15.44 15.03 -6.45%
EPS -51.19 -51.54 -1.04 -1.03 -0.68 0.46 -11.89 164.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8254 0.8192 0.873 0.7319 0.9104 0.7989 0.7478 6.81%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.59 0.70 0.81 0.96 1.00 0.96 0.81 -
P/RPS 4.37 4.74 4.82 4.66 6.03 5.46 4.48 -1.64%
P/EPS -1.16 -1.36 -78.12 -79.10 -147.83 183.04 -5.66 -65.27%
EY -86.20 -73.70 -1.28 -1.26 -0.68 0.55 -17.66 188.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.93 1.12 1.10 1.05 0.90 -13.83%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/06/03 05/03/03 29/11/02 27/09/02 31/05/02 28/02/02 30/11/01 -
Price 0.64 0.68 0.71 0.81 1.08 0.90 1.01 -
P/RPS 4.74 4.60 4.23 3.93 6.51 5.12 5.58 -10.31%
P/EPS -1.26 -1.32 -68.47 -66.74 -159.66 171.60 -7.06 -68.33%
EY -79.47 -75.87 -1.46 -1.50 -0.63 0.58 -14.17 215.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.82 0.94 1.19 0.99 1.12 -21.44%

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