[NOMAD] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.5%
YoY- 183.81%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 7,852 7,670 26,727 38,639 56,084 81,259 88,222 -80.09%
PBT 6,336 8,212 24,408 46,156 45,989 50,923 39,934 -70.72%
Tax -1,578 -2,396 -3,003 -3,632 -4,093 -5,530 -8,125 -66.49%
NP 4,758 5,816 21,405 42,524 41,896 45,393 31,809 -71.85%
-
NP to SH 4,758 5,816 21,405 42,524 41,896 45,393 31,809 -71.85%
-
Tax Rate 24.91% 29.18% 12.30% 7.87% 8.90% 10.86% 20.35% -
Total Cost 3,094 1,854 5,322 -3,885 14,188 35,866 56,413 -85.59%
-
Net Worth 225,000 300,258 297,312 300,572 295,998 294,323 223,179 0.54%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 225,000 300,258 297,312 300,572 295,998 294,323 223,179 0.54%
NOSH 225,000 222,413 221,875 224,307 222,555 222,972 223,179 0.54%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 60.60% 75.83% 80.09% 110.05% 74.70% 55.86% 36.06% -
ROE 2.11% 1.94% 7.20% 14.15% 14.15% 15.42% 14.25% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.49 3.45 12.05 17.23 25.20 36.44 39.53 -80.20%
EPS 2.11 2.61 9.65 18.96 18.82 20.36 14.25 -72.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.35 1.34 1.34 1.33 1.32 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 224,307
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.52 3.44 11.97 17.31 25.12 36.40 39.51 -80.08%
EPS 2.13 2.60 9.59 19.05 18.76 20.33 14.25 -71.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0078 1.3448 1.3316 1.3462 1.3257 1.3182 0.9996 0.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.79 0.66 0.71 0.79 0.88 0.81 0.77 -
P/RPS 22.64 19.14 5.89 4.59 3.49 2.22 1.95 413.50%
P/EPS 37.36 25.24 7.36 4.17 4.67 3.98 5.40 263.51%
EY 2.68 3.96 13.59 24.00 21.39 25.13 18.51 -72.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.49 0.53 0.59 0.66 0.61 0.77 1.72%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 23/01/06 18/11/05 09/08/05 13/05/05 28/02/05 29/11/04 -
Price 0.81 0.73 0.65 0.77 0.78 0.93 0.80 -
P/RPS 23.21 21.17 5.40 4.47 3.10 2.55 2.02 409.95%
P/EPS 38.30 27.92 6.74 4.06 4.14 4.57 5.61 260.30%
EY 2.61 3.58 14.84 24.62 24.13 21.89 17.82 -72.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.54 0.49 0.57 0.59 0.70 0.80 0.83%

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