[NOMAD] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 79.88%
YoY- 113.36%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 81,259 88,222 97,669 89,524 69,810 47,607 31,613 87.10%
PBT 50,923 39,934 24,468 23,910 14,578 -103,716 -112,810 -
Tax -5,530 -8,125 -9,485 -8,640 -6,089 -2,664 -429 445.52%
NP 45,393 31,809 14,983 15,270 8,489 -106,380 -113,239 -
-
NP to SH 45,393 31,809 14,983 15,270 8,489 -106,380 -113,239 -
-
Tax Rate 10.86% 20.35% 38.76% 36.14% 41.77% - - -
Total Cost 35,866 56,413 82,686 74,254 61,321 153,987 144,852 -60.40%
-
Net Worth 294,323 223,179 201,891 201,182 193,751 189,762 183,187 36.98%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 294,323 223,179 201,891 201,182 193,751 189,762 183,187 36.98%
NOSH 222,972 223,179 224,324 223,536 222,702 223,249 223,400 -0.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 55.86% 36.06% 15.34% 17.06% 12.16% -223.45% -358.20% -
ROE 15.42% 14.25% 7.42% 7.59% 4.38% -56.06% -61.82% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.44 39.53 43.54 40.05 31.35 21.32 14.15 87.34%
EPS 20.36 14.25 6.68 6.83 3.81 -47.65 -50.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.00 0.90 0.90 0.87 0.85 0.82 37.15%
Adjusted Per Share Value based on latest NOSH - 223,536
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.40 39.51 43.74 40.10 31.27 21.32 14.16 87.11%
EPS 20.33 14.25 6.71 6.84 3.80 -47.65 -50.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3182 0.9996 0.9043 0.9011 0.8678 0.8499 0.8205 36.97%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.81 0.77 0.83 1.35 1.32 0.96 0.66 -
P/RPS 2.22 1.95 1.91 3.37 4.21 4.50 4.66 -38.86%
P/EPS 3.98 5.40 12.43 19.76 34.63 -2.01 -1.30 -
EY 25.13 18.51 8.05 5.06 2.89 -49.64 -76.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 0.92 1.50 1.52 1.13 0.80 -16.46%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 14/05/04 27/02/04 21/11/03 29/08/03 -
Price 0.93 0.80 0.76 0.88 1.37 1.30 1.00 -
P/RPS 2.55 2.02 1.75 2.20 4.37 6.10 7.07 -49.17%
P/EPS 4.57 5.61 11.38 12.88 35.94 -2.73 -1.97 -
EY 21.89 17.82 8.79 7.76 2.78 -36.65 -50.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.84 0.98 1.57 1.53 1.22 -30.83%

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