[NOMAD] YoY TTM 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- 0.93%
YoY- -4810.62%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 8,904 38,639 97,669 31,613 39,178 29,973 150,911 -37.59%
PBT 6,650 46,156 24,468 -112,810 -1,428 -28,586 17,200 -14.64%
Tax -1,670 -3,632 -9,485 -429 -878 29,922 -793 13.20%
NP 4,980 42,524 14,983 -113,239 -2,306 1,336 16,407 -18.01%
-
NP to SH 4,980 42,524 14,983 -113,239 -2,306 -27,410 13,792 -15.60%
-
Tax Rate 25.11% 7.87% 38.76% - - - 4.61% -
Total Cost 3,924 -3,885 82,686 144,852 41,484 28,637 134,504 -44.50%
-
Net Worth 224,000 300,572 201,891 183,187 163,400 155,064 215,546 0.64%
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 224,000 300,572 201,891 183,187 163,400 155,064 215,546 0.64%
NOSH 224,000 224,307 224,324 223,400 190,000 170,400 109,414 12.67%
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 55.93% 110.05% 15.34% -358.20% -5.89% 4.46% 10.87% -
ROE 2.22% 14.15% 7.42% -61.82% -1.41% -17.68% 6.40% -
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 3.98 17.23 43.54 14.15 20.62 17.59 137.93 -44.60%
EPS 2.22 18.96 6.68 -50.69 -1.21 -16.09 12.61 -25.12%
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 3.99 17.31 43.74 14.16 17.55 13.42 67.59 -37.58%
EPS 2.23 19.05 6.71 -50.72 -1.03 -12.28 6.18 -15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0033 1.3462 0.9043 0.8205 0.7319 0.6945 0.9654 0.64%
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 22.64 4.59 1.91 4.66 4.66 5.34 1.56 56.14%
P/EPS 40.48 4.17 12.43 -1.30 -79.10 -5.84 17.06 15.48%
EY 2.47 24.00 8.05 -76.80 -1.26 -17.11 5.86 -13.40%
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 21.38 4.47 1.75 7.07 3.93 6.77 1.54 54.99%
P/EPS 38.23 4.06 11.38 -1.97 -66.74 -7.40 16.82 14.65%
EY 2.62 24.62 8.79 -50.69 -1.50 -13.52 5.95 -12.77%
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