[NOMAD] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.7%
YoY- 174.37%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 7,670 26,727 38,639 56,084 81,259 88,222 97,669 -81.57%
PBT 8,212 24,408 46,156 45,989 50,923 39,934 24,468 -51.60%
Tax -2,396 -3,003 -3,632 -4,093 -5,530 -8,125 -9,485 -59.93%
NP 5,816 21,405 42,524 41,896 45,393 31,809 14,983 -46.69%
-
NP to SH 5,816 21,405 42,524 41,896 45,393 31,809 14,983 -46.69%
-
Tax Rate 29.18% 12.30% 7.87% 8.90% 10.86% 20.35% 38.76% -
Total Cost 1,854 5,322 -3,885 14,188 35,866 56,413 82,686 -91.99%
-
Net Worth 300,258 297,312 300,572 295,998 294,323 223,179 201,891 30.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 300,258 297,312 300,572 295,998 294,323 223,179 201,891 30.19%
NOSH 222,413 221,875 224,307 222,555 222,972 223,179 224,324 -0.56%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 75.83% 80.09% 110.05% 74.70% 55.86% 36.06% 15.34% -
ROE 1.94% 7.20% 14.15% 14.15% 15.42% 14.25% 7.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.45 12.05 17.23 25.20 36.44 39.53 43.54 -81.46%
EPS 2.61 9.65 18.96 18.82 20.36 14.25 6.68 -46.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.34 1.33 1.32 1.00 0.90 30.94%
Adjusted Per Share Value based on latest NOSH - 222,555
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.44 11.97 17.31 25.12 36.40 39.51 43.74 -81.55%
EPS 2.60 9.59 19.05 18.76 20.33 14.25 6.71 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3448 1.3316 1.3462 1.3257 1.3182 0.9996 0.9043 30.19%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.66 0.71 0.79 0.88 0.81 0.77 0.83 -
P/RPS 19.14 5.89 4.59 3.49 2.22 1.95 1.91 362.85%
P/EPS 25.24 7.36 4.17 4.67 3.98 5.40 12.43 60.14%
EY 3.96 13.59 24.00 21.39 25.13 18.51 8.05 -37.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.59 0.66 0.61 0.77 0.92 -34.21%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/01/06 18/11/05 09/08/05 13/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.73 0.65 0.77 0.78 0.93 0.80 0.76 -
P/RPS 21.17 5.40 4.47 3.10 2.55 2.02 1.75 424.58%
P/EPS 27.92 6.74 4.06 4.14 4.57 5.61 11.38 81.60%
EY 3.58 14.84 24.62 24.13 21.89 17.82 8.79 -44.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.57 0.59 0.70 0.80 0.84 -25.45%

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