[NOMAD] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.06%
YoY- -4479.42%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 97,669 89,524 69,810 47,607 31,613 30,374 32,970 106.40%
PBT 24,468 23,910 14,578 -103,716 -112,810 -113,733 -114,156 -
Tax -9,485 -8,640 -6,089 -2,664 -429 -566 -917 375.40%
NP 14,983 15,270 8,489 -106,380 -113,239 -114,299 -115,073 -
-
NP to SH 14,983 15,270 8,489 -106,380 -113,239 -114,299 -115,073 -
-
Tax Rate 38.76% 36.14% 41.77% - - - - -
Total Cost 82,686 74,254 61,321 153,987 144,852 144,673 148,043 -32.20%
-
Net Worth 201,891 201,182 193,751 189,762 183,187 184,284 182,908 6.81%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 201,891 201,182 193,751 189,762 183,187 184,284 182,908 6.81%
NOSH 224,324 223,536 222,702 223,249 223,400 224,736 223,058 0.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.34% 17.06% 12.16% -223.45% -358.20% -376.31% -349.02% -
ROE 7.42% 7.59% 4.38% -56.06% -61.82% -62.02% -62.91% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.54 40.05 31.35 21.32 14.15 13.52 14.78 105.63%
EPS 6.68 6.83 3.81 -47.65 -50.69 -50.86 -51.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.87 0.85 0.82 0.82 0.82 6.40%
Adjusted Per Share Value based on latest NOSH - 223,249
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.74 40.10 31.27 21.32 14.16 13.60 14.77 106.35%
EPS 6.71 6.84 3.80 -47.65 -50.72 -51.19 -51.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9043 0.9011 0.8678 0.8499 0.8205 0.8254 0.8192 6.81%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.83 1.35 1.32 0.96 0.66 0.59 0.70 -
P/RPS 1.91 3.37 4.21 4.50 4.66 4.37 4.74 -45.47%
P/EPS 12.43 19.76 34.63 -2.01 -1.30 -1.16 -1.36 -
EY 8.05 5.06 2.89 -49.64 -76.80 -86.20 -73.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.50 1.52 1.13 0.80 0.72 0.85 5.42%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 14/05/04 27/02/04 21/11/03 29/08/03 19/06/03 05/03/03 -
Price 0.76 0.88 1.37 1.30 1.00 0.64 0.68 -
P/RPS 1.75 2.20 4.37 6.10 7.07 4.74 4.60 -47.52%
P/EPS 11.38 12.88 35.94 -2.73 -1.97 -1.26 -1.32 -
EY 8.79 7.76 2.78 -36.65 -50.69 -79.47 -75.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.98 1.57 1.53 1.22 0.78 0.83 0.80%

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