[NOMAD] YoY Annualized Quarter 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- 71.61%
YoY- 529.35%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 11,732 8,040 0 108,012 29,156 31,152 29,136 -14.06%
PBT 13,456 5,304 12,808 32,544 -4,784 -6,476 3,720 23.88%
Tax -1,944 -1,524 -4,796 -10,544 -340 6,476 -1,784 1.44%
NP 11,512 3,780 8,012 22,000 -5,124 0 1,936 34.58%
-
NP to SH 11,512 3,780 8,012 22,000 -5,124 -8,220 1,936 34.58%
-
Tax Rate 14.45% 28.73% 37.45% 32.40% - - 47.96% -
Total Cost 220 4,260 -8,012 86,012 34,280 31,152 27,200 -55.18%
-
Net Worth 307,724 225,000 295,998 201,182 184,284 203,266 153,741 12.25%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 307,724 225,000 295,998 201,182 184,284 203,266 153,741 12.25%
NOSH 221,384 225,000 222,555 223,536 224,736 223,369 142,352 7.63%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 98.12% 47.01% 0.00% 20.37% -17.57% 0.00% 6.64% -
ROE 3.74% 1.68% 2.71% 10.94% -2.78% -4.04% 1.26% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.30 3.57 0.00 48.32 12.97 13.95 20.47 -20.15%
EPS 5.20 1.60 3.60 9.88 -2.28 -3.68 1.36 25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.00 1.33 0.90 0.82 0.91 1.08 4.29%
Adjusted Per Share Value based on latest NOSH - 223,536
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.25 3.60 0.00 48.38 13.06 13.95 13.05 -14.07%
EPS 5.16 1.69 3.59 9.85 -2.29 -3.68 0.87 34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3783 1.0078 1.3257 0.9011 0.8254 0.9104 0.6886 12.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.94 0.79 0.88 1.35 0.59 1.00 0.95 -
P/RPS 17.74 22.11 0.00 2.79 4.55 7.17 4.64 25.03%
P/EPS 18.08 47.02 24.44 13.72 -25.88 -27.17 69.85 -20.16%
EY 5.53 2.13 4.09 7.29 -3.86 -3.68 1.43 25.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.66 1.50 0.72 1.10 0.88 -4.20%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 19/05/06 13/05/05 14/05/04 19/06/03 31/05/02 30/04/01 -
Price 0.94 0.81 0.78 0.88 0.64 1.08 0.92 -
P/RPS 17.74 22.67 0.00 1.82 4.93 7.74 4.49 25.72%
P/EPS 18.08 48.21 21.67 8.94 -28.07 -29.35 67.65 -19.73%
EY 5.53 2.07 4.62 11.18 -3.56 -3.41 1.48 24.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.59 0.98 0.78 1.19 0.85 -3.64%

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