[NOMAD] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 87.2%
YoY- 91.78%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 4,876 0 46,261 18,403 15,122 15,046 75,599 -36.65%
PBT 3,568 5,130 9,896 7 -1,337 1,786 10,512 -16.47%
Tax -943 -1,669 -3,567 -171 1,337 -450 -3,359 -19.07%
NP 2,625 3,461 6,329 -164 0 1,336 7,153 -15.37%
-
NP to SH 2,625 3,461 6,329 -164 -1,996 1,336 7,153 -15.37%
-
Tax Rate 26.43% 32.53% 36.04% 2,442.86% - 25.20% 31.95% -
Total Cost 2,251 -3,461 39,932 18,567 15,122 13,710 68,446 -43.38%
-
Net Worth 222,457 299,209 200,566 192,114 190,728 151,970 215,794 0.50%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 222,457 299,209 200,566 192,114 190,728 151,970 215,794 0.50%
NOSH 222,457 223,290 222,852 234,285 221,777 166,999 109,540 12.52%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 53.84% 0.00% 13.68% -0.89% 0.00% 8.88% 9.46% -
ROE 1.18% 1.16% 3.16% -0.09% -1.05% 0.88% 3.31% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.19 0.00 20.76 7.85 6.82 9.01 69.01 -43.71%
EPS 1.20 1.55 2.84 -0.07 -0.90 0.80 6.53 -24.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.34 0.90 0.82 0.86 0.91 1.97 -10.68%
Adjusted Per Share Value based on latest NOSH - 223,400
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.18 0.00 20.72 8.24 6.77 6.74 33.86 -36.67%
EPS 1.18 1.55 2.83 -0.07 -0.89 0.60 3.20 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9964 1.3401 0.8983 0.8605 0.8543 0.6807 0.9665 0.50%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.90 0.79 0.83 0.66 0.96 0.94 2.15 -
P/RPS 41.06 0.00 4.00 8.40 14.08 10.43 3.12 53.62%
P/EPS 76.27 50.97 29.23 -942.86 -106.67 117.50 32.92 15.02%
EY 1.31 1.96 3.42 -0.11 -0.94 0.85 3.04 -13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.59 0.92 0.80 1.12 1.03 1.09 -3.14%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/07/06 09/08/05 27/08/04 29/08/03 27/09/02 30/08/01 30/08/00 -
Price 0.85 0.77 0.76 1.00 0.81 1.19 2.12 -
P/RPS 38.78 0.00 3.66 12.73 11.88 13.21 3.07 52.57%
P/EPS 72.03 49.68 26.76 -1,428.57 -90.00 148.75 32.47 14.19%
EY 1.39 2.01 3.74 -0.07 -1.11 0.67 3.08 -12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.57 0.84 1.22 0.94 1.31 1.08 -3.91%

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