[NOMAD] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -0.74%
YoY- 91.25%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 26,727 88,222 47,607 37,615 33,558 117,841 38,790 0.39%
PBT 24,408 39,934 -103,716 -1,704 -26,446 7,973 6,065 -1.46%
Tax -3,003 -8,125 -2,664 -619 26,298 2,379 -10 -5.88%
NP 21,405 31,809 -106,380 -2,323 -148 10,352 6,055 -1.33%
-
NP to SH 21,405 31,809 -106,380 -2,323 -26,539 5,382 6,055 -1.33%
-
Tax Rate 12.30% 20.35% - - - -29.84% 0.16% -
Total Cost 5,322 56,413 153,987 39,938 33,706 107,489 32,735 1.95%
-
Net Worth 297,312 223,179 189,762 194,905 166,949 185,796 158,543 -0.66%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 297,312 223,179 189,762 194,905 166,949 185,796 158,543 -0.66%
NOSH 221,875 223,179 223,249 224,029 185,499 118,341 84,331 -1.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 80.09% 36.06% -223.45% -6.18% -0.44% 8.78% 15.61% -
ROE 7.20% 14.25% -56.06% -1.19% -15.90% 2.90% 3.82% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 12.05 39.53 21.32 16.79 18.09 99.58 46.00 1.43%
EPS 9.65 14.25 -47.65 -1.04 -14.31 4.55 7.18 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 0.85 0.87 0.90 1.57 1.88 0.36%
Adjusted Per Share Value based on latest NOSH - 224,029
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 11.97 39.51 21.32 16.85 15.03 52.78 17.37 0.39%
EPS 9.59 14.25 -47.65 -1.04 -11.89 2.41 2.71 -1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3316 0.9996 0.8499 0.873 0.7478 0.8322 0.7101 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.71 0.77 0.96 0.81 0.81 1.35 0.00 -
P/RPS 5.89 1.95 4.50 4.82 4.48 1.36 0.00 -100.00%
P/EPS 7.36 5.40 -2.01 -78.12 -5.66 29.68 0.00 -100.00%
EY 13.59 18.51 -49.64 -1.28 -17.66 3.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 1.13 0.93 0.90 0.86 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 29/11/04 21/11/03 29/11/02 30/11/01 30/11/00 - -
Price 0.65 0.80 1.30 0.71 1.01 1.47 0.00 -
P/RPS 5.40 2.02 6.10 4.23 5.58 1.48 0.00 -100.00%
P/EPS 6.74 5.61 -2.73 -68.47 -7.06 32.32 0.00 -100.00%
EY 14.84 17.82 -36.65 -1.46 -14.17 3.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.80 1.53 0.82 1.12 0.94 0.00 -100.00%

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