[NOMAD] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 15.07%
YoY- 3959.15%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 7,962 4,876 0 46,261 18,403 15,122 15,046 -10.05%
PBT 7,545 3,568 5,130 9,896 7 -1,337 1,786 27.13%
Tax -1,875 -943 -1,669 -3,567 -171 1,337 -450 26.83%
NP 5,670 2,625 3,461 6,329 -164 0 1,336 27.22%
-
NP to SH 5,670 2,625 3,461 6,329 -164 -1,996 1,336 27.22%
-
Tax Rate 24.85% 26.43% 32.53% 36.04% 2,442.86% - 25.20% -
Total Cost 2,292 2,251 -3,461 39,932 18,567 15,122 13,710 -25.76%
-
Net Worth 317,519 222,457 299,209 200,566 192,114 190,728 151,970 13.06%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 317,519 222,457 299,209 200,566 192,114 190,728 151,970 13.06%
NOSH 226,800 222,457 223,290 222,852 234,285 221,777 166,999 5.23%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 71.21% 53.84% 0.00% 13.68% -0.89% 0.00% 8.88% -
ROE 1.79% 1.18% 1.16% 3.16% -0.09% -1.05% 0.88% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.51 2.19 0.00 20.76 7.85 6.82 9.01 -14.53%
EPS 2.50 1.20 1.55 2.84 -0.07 -0.90 0.80 20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.00 1.34 0.90 0.82 0.86 0.91 7.44%
Adjusted Per Share Value based on latest NOSH - 224,324
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.57 2.18 0.00 20.72 8.24 6.77 6.74 -10.04%
EPS 2.54 1.18 1.55 2.83 -0.07 -0.89 0.60 27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4221 0.9964 1.3401 0.8983 0.8605 0.8543 0.6807 13.05%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.00 0.90 0.79 0.83 0.66 0.96 0.94 -
P/RPS 28.49 41.06 0.00 4.00 8.40 14.08 10.43 18.22%
P/EPS 40.00 76.27 50.97 29.23 -942.86 -106.67 117.50 -16.43%
EY 2.50 1.31 1.96 3.42 -0.11 -0.94 0.85 19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 0.59 0.92 0.80 1.12 1.03 -6.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 24/07/06 09/08/05 27/08/04 29/08/03 27/09/02 30/08/01 -
Price 0.96 0.85 0.77 0.76 1.00 0.81 1.19 -
P/RPS 27.35 38.78 0.00 3.66 12.73 11.88 13.21 12.88%
P/EPS 38.40 72.03 49.68 26.76 -1,428.57 -90.00 148.75 -20.19%
EY 2.60 1.39 2.01 3.74 -0.07 -1.11 0.67 25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 0.57 0.84 1.22 0.94 1.31 -10.12%

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