[NOMAD] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -16.8%
YoY- -2262.84%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 8,025 80,733 56,304 37,129 32,468 108,425 113,186 2.85%
PBT 8,858 44,210 10,404 -3,513 1,018 9,800 14,953 0.55%
Tax -2,824 -6,193 -3,478 -1,149 -1,018 -3,402 -13 -5.56%
NP 6,034 38,017 6,925 -4,662 0 6,397 14,940 0.96%
-
NP to SH 6,034 38,017 6,925 -4,662 -197 6,397 14,940 0.96%
-
Tax Rate 31.88% 14.01% 33.43% - 100.00% 34.71% 0.09% -
Total Cost 1,990 42,716 49,378 41,791 32,468 102,028 98,246 4.23%
-
Net Worth 298,760 223,106 189,480 193,782 166,499 185,538 158,505 -0.67%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 298,760 223,106 189,480 193,782 166,499 185,538 158,505 -0.67%
NOSH 222,955 223,106 222,918 222,738 184,999 118,177 84,311 -1.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 75.20% 47.09% 12.30% -12.56% 0.00% 5.90% 13.20% -
ROE 2.02% 17.04% 3.65% -2.41% -0.12% 3.45% 9.43% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.60 36.19 25.26 16.67 17.55 91.75 134.25 3.92%
EPS 2.71 17.04 3.11 -2.09 -0.11 5.41 17.72 2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 0.85 0.87 0.90 1.57 1.88 0.36%
Adjusted Per Share Value based on latest NOSH - 224,029
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.59 36.16 25.22 16.63 14.54 48.56 50.70 2.85%
EPS 2.70 17.03 3.10 -2.09 -0.09 2.87 6.69 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3381 0.9993 0.8487 0.8679 0.7457 0.831 0.7099 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.71 0.77 0.96 0.81 0.81 1.35 0.00 -
P/RPS 19.72 2.13 3.80 4.86 4.62 1.47 0.00 -100.00%
P/EPS 26.23 4.52 30.90 -38.69 -759.38 24.94 0.00 -100.00%
EY 3.81 22.13 3.24 -2.58 -0.13 4.01 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 1.13 0.93 0.90 0.86 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 29/11/04 21/11/03 29/11/02 30/11/01 30/11/00 30/11/99 -
Price 0.65 0.80 1.30 0.71 1.01 1.47 0.00 -
P/RPS 18.06 2.21 5.15 4.26 5.75 1.60 0.00 -100.00%
P/EPS 24.01 4.69 41.85 -33.92 -946.88 27.16 0.00 -100.00%
EY 4.16 21.30 2.39 -2.95 -0.11 3.68 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.80 1.53 0.82 1.12 0.94 0.00 -100.00%

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