[NOMAD] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3267.07%
YoY- 248.53%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 8,005 6,019 60,550 42,228 27,847 24,351 81,319 -32.03%
PBT 6,042 6,644 33,158 7,803 -2,635 764 7,350 -3.21%
Tax -1,582 -2,118 -4,645 -2,609 -862 -764 -2,552 -7.65%
NP 4,460 4,526 28,513 5,194 -3,497 0 4,798 -1.20%
-
NP to SH 4,460 4,526 28,513 5,194 -3,497 -148 4,798 -1.20%
-
Tax Rate 26.18% 31.88% 14.01% 33.44% - 100.00% 34.72% -
Total Cost 3,545 1,493 32,037 37,034 31,344 24,351 76,521 -40.05%
-
Net Worth 305,510 298,760 223,106 189,480 193,782 166,499 185,538 8.66%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 305,510 298,760 223,106 189,480 193,782 166,499 185,538 8.66%
NOSH 223,000 222,955 223,106 222,918 222,738 185,000 118,177 11.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 55.72% 75.20% 47.09% 12.30% -12.56% 0.00% 5.90% -
ROE 1.46% 1.51% 12.78% 2.74% -1.80% -0.09% 2.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.59 2.70 27.14 18.94 12.50 13.16 68.81 -38.85%
EPS 2.00 2.03 12.78 2.33 -1.57 -0.08 4.06 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.00 0.85 0.87 0.90 1.57 -2.24%
Adjusted Per Share Value based on latest NOSH - 223,249
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.59 2.70 27.12 18.91 12.47 10.91 36.42 -32.02%
EPS 2.00 2.03 12.77 2.33 -1.57 -0.07 2.15 -1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3683 1.3381 0.9993 0.8487 0.8679 0.7457 0.831 8.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.83 0.71 0.77 0.96 0.81 0.81 1.35 -
P/RPS 23.12 26.30 2.84 5.07 6.48 6.15 1.96 50.84%
P/EPS 41.50 34.98 6.03 41.20 -51.59 -1,012.50 33.25 3.76%
EY 2.41 2.86 16.60 2.43 -1.94 -0.10 3.01 -3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.77 1.13 0.93 0.90 0.86 -5.56%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 10/11/06 18/11/05 29/11/04 21/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.88 0.65 0.80 1.30 0.71 1.01 1.47 -
P/RPS 24.51 24.08 2.95 6.86 5.68 7.67 2.14 50.10%
P/EPS 44.00 32.02 6.26 55.79 -45.22 -1,262.50 36.21 3.29%
EY 2.27 3.12 15.97 1.79 -2.21 -0.08 2.76 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.80 1.53 0.82 1.12 0.94 -6.20%

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