[NOMAD] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 95.55%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 8,040 0 108,012 29,156 31,152 29,136 219,228 -42.34%
PBT 5,304 12,808 32,544 -4,784 -6,476 3,720 54,420 -32.14%
Tax -1,524 -4,796 -10,544 -340 6,476 -1,784 -15,348 -31.93%
NP 3,780 8,012 22,000 -5,124 0 1,936 39,072 -32.23%
-
NP to SH 3,780 8,012 22,000 -5,124 -8,220 1,936 39,072 -32.23%
-
Tax Rate 28.73% 37.45% 32.40% - - 47.96% 28.20% -
Total Cost 4,260 -8,012 86,012 34,280 31,152 27,200 180,156 -46.40%
-
Net Worth 225,000 295,998 201,182 184,284 203,266 153,741 268,485 -2.90%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 225,000 295,998 201,182 184,284 203,266 153,741 268,485 -2.90%
NOSH 225,000 222,555 223,536 224,736 223,369 142,352 134,917 8.89%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 47.01% 0.00% 20.37% -17.57% 0.00% 6.64% 17.82% -
ROE 1.68% 2.71% 10.94% -2.78% -4.04% 1.26% 14.55% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.57 0.00 48.32 12.97 13.95 20.47 162.49 -47.06%
EPS 1.60 3.60 9.88 -2.28 -3.68 1.36 28.96 -38.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.33 0.90 0.82 0.91 1.08 1.99 -10.83%
Adjusted Per Share Value based on latest NOSH - 224,736
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.60 0.00 48.38 13.06 13.95 13.05 98.19 -42.34%
EPS 1.69 3.59 9.85 -2.29 -3.68 0.87 17.50 -32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0078 1.3257 0.9011 0.8254 0.9104 0.6886 1.2025 -2.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.79 0.88 1.35 0.59 1.00 0.95 3.40 -
P/RPS 22.11 0.00 2.79 4.55 7.17 4.64 2.09 48.13%
P/EPS 47.02 24.44 13.72 -25.88 -27.17 69.85 11.74 26.00%
EY 2.13 4.09 7.29 -3.86 -3.68 1.43 8.52 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 1.50 0.72 1.10 0.88 1.71 -12.07%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/06 13/05/05 14/05/04 19/06/03 31/05/02 30/04/01 31/05/00 -
Price 0.81 0.78 0.88 0.64 1.08 0.92 2.60 -
P/RPS 22.67 0.00 1.82 4.93 7.74 4.49 1.60 55.52%
P/EPS 48.21 21.67 8.94 -28.07 -29.35 67.65 8.98 32.30%
EY 2.07 4.62 11.18 -3.56 -3.41 1.48 11.14 -24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.59 0.98 0.78 1.19 0.85 1.31 -7.69%

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