[NOMAD] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 112.3%
YoY- 129.9%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 19,030 9,656 26,727 88,222 47,607 37,615 33,558 -9.01%
PBT 15,161 7,610 24,408 39,934 -103,716 -1,704 -26,446 -
Tax -4,792 -1,860 -3,003 -8,125 -2,664 -619 26,298 -
NP 10,369 5,750 21,405 31,809 -106,380 -2,323 -148 -
-
NP to SH 10,369 5,750 21,405 31,809 -106,380 -2,323 -26,539 -
-
Tax Rate 31.61% 24.44% 12.30% 20.35% - - - -
Total Cost 8,661 3,906 5,322 56,413 153,987 39,938 33,706 -20.25%
-
Net Worth 327,632 306,579 297,312 223,179 189,762 194,905 166,949 11.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 327,632 306,579 297,312 223,179 189,762 194,905 166,949 11.88%
NOSH 232,363 223,780 221,875 223,179 223,249 224,029 185,499 3.82%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 54.49% 59.55% 80.09% 36.06% -223.45% -6.18% -0.44% -
ROE 3.16% 1.88% 7.20% 14.25% -56.06% -1.19% -15.90% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.19 4.31 12.05 39.53 21.32 16.79 18.09 -12.36%
EPS 4.46 2.57 9.65 14.25 -47.65 -1.04 -14.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.34 1.00 0.85 0.87 0.90 7.76%
Adjusted Per Share Value based on latest NOSH - 223,179
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.52 4.32 11.97 39.51 21.32 16.85 15.03 -9.02%
EPS 4.64 2.58 9.59 14.25 -47.65 -1.04 -11.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4674 1.3731 1.3316 0.9996 0.8499 0.873 0.7478 11.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.95 0.83 0.71 0.77 0.96 0.81 0.81 -
P/RPS 11.60 19.24 5.89 1.95 4.50 4.82 4.48 17.17%
P/EPS 21.29 32.30 7.36 5.40 -2.01 -78.12 -5.66 -
EY 4.70 3.10 13.59 18.51 -49.64 -1.28 -17.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.53 0.77 1.13 0.93 0.90 -4.79%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 10/11/06 18/11/05 29/11/04 21/11/03 29/11/02 30/11/01 -
Price 0.90 0.88 0.65 0.80 1.30 0.71 1.01 -
P/RPS 10.99 20.39 5.40 2.02 6.10 4.23 5.58 11.95%
P/EPS 20.17 34.25 6.74 5.61 -2.73 -68.47 -7.06 -
EY 4.96 2.92 14.84 17.82 -36.65 -1.46 -14.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.49 0.80 1.53 0.82 1.12 -8.90%

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