[NOMAD] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 200.34%
YoY- 448.96%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 20,029 10,673 8,025 80,733 56,304 37,129 32,468 -7.73%
PBT 15,593 8,056 8,858 44,210 10,404 -3,513 1,018 57.55%
Tax -4,625 -2,109 -2,824 -6,193 -3,478 -1,149 -1,018 28.67%
NP 10,968 5,946 6,034 38,017 6,925 -4,662 0 -
-
NP to SH 10,968 5,946 6,034 38,017 6,925 -4,662 -197 -
-
Tax Rate 29.66% 26.18% 31.88% 14.01% 33.43% - 100.00% -
Total Cost 9,061 4,726 1,990 42,716 49,378 41,791 32,468 -19.15%
-
Net Worth 313,477 305,509 298,760 223,106 189,480 193,782 166,499 11.11%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 313,477 305,509 298,760 223,106 189,480 193,782 166,499 11.11%
NOSH 222,324 222,999 222,955 223,106 222,918 222,738 184,999 3.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 54.76% 55.72% 75.20% 47.09% 12.30% -12.56% 0.00% -
ROE 3.50% 1.95% 2.02% 17.04% 3.65% -2.41% -0.12% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.01 4.79 3.60 36.19 25.26 16.67 17.55 -10.51%
EPS 4.93 2.67 2.71 17.04 3.11 -2.09 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.34 1.00 0.85 0.87 0.90 7.76%
Adjusted Per Share Value based on latest NOSH - 223,179
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.97 4.78 3.59 36.16 25.22 16.63 14.54 -7.73%
EPS 4.91 2.66 2.70 17.03 3.10 -2.09 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.404 1.3683 1.3381 0.9993 0.8487 0.8679 0.7457 11.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.95 0.83 0.71 0.77 0.96 0.81 0.81 -
P/RPS 10.54 17.34 19.72 2.13 3.80 4.86 4.62 14.72%
P/EPS 19.26 31.12 26.23 4.52 30.90 -38.69 -759.38 -
EY 5.19 3.21 3.81 22.13 3.24 -2.58 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.53 0.77 1.13 0.93 0.90 -4.79%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 10/11/06 18/11/05 29/11/04 21/11/03 29/11/02 30/11/01 -
Price 0.90 0.88 0.65 0.80 1.30 0.71 1.01 -
P/RPS 9.99 18.39 18.06 2.21 5.15 4.26 5.75 9.63%
P/EPS 18.24 33.00 24.01 4.69 41.85 -33.92 -946.88 -
EY 5.48 3.03 4.16 21.30 2.39 -2.95 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.49 0.80 1.53 0.82 1.12 -8.90%

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