[NOMAD] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -27.21%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 6,146 5,029 2,866 0 19,259 11,114 7,334 -2.89%
PBT -884 4,181 2,242 1,928 1,761 1,203 280 -
Tax -575 -1,389 -562 -470 -931 -86 -223 17.08%
NP -1,459 2,792 1,680 1,458 830 1,117 57 -
-
NP to SH -1,459 2,792 1,680 1,458 830 1,117 57 -
-
Tax Rate - 33.22% 25.07% 24.38% 52.87% 7.15% 79.64% -
Total Cost 7,605 2,237 1,186 -1,458 18,429 9,997 7,277 0.73%
-
Net Worth 293,884 300,676 224,000 300,572 201,891 183,187 163,400 10.26%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 293,884 300,676 224,000 300,572 201,891 183,187 163,400 10.26%
NOSH 208,428 214,769 224,000 224,307 224,324 223,400 190,000 1.55%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -23.74% 55.52% 58.62% 0.00% 4.31% 10.05% 0.78% -
ROE -0.50% 0.93% 0.75% 0.49% 0.41% 0.61% 0.03% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.95 2.34 1.28 0.00 8.59 4.97 3.86 -4.37%
EPS -0.70 1.30 0.80 0.65 0.37 0.50 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.00 1.34 0.90 0.82 0.86 8.58%
Adjusted Per Share Value based on latest NOSH - 224,307
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.75 2.25 1.28 0.00 8.63 4.98 3.28 -2.89%
EPS -0.65 1.25 0.75 0.65 0.37 0.50 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3163 1.3467 1.0033 1.3462 0.9043 0.8205 0.7319 10.26%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.94 1.00 0.90 0.79 0.83 0.66 0.96 -
P/RPS 31.88 42.71 70.34 0.00 9.67 13.27 24.87 4.22%
P/EPS -134.29 76.92 120.00 121.54 224.32 132.00 3,200.00 -
EY -0.74 1.30 0.83 0.82 0.45 0.76 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.90 0.59 0.92 0.80 1.12 -8.19%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 29/08/07 24/07/06 09/08/05 27/08/04 29/08/03 27/09/02 -
Price 1.10 0.96 0.85 0.77 0.76 1.00 0.81 -
P/RPS 37.30 41.00 66.43 0.00 8.85 20.10 20.98 10.05%
P/EPS -157.14 73.85 113.33 118.46 205.41 200.00 2,700.00 -
EY -0.64 1.35 0.88 0.84 0.49 0.50 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.69 0.85 0.57 0.84 1.22 0.94 -3.05%

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