[NOMAD] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -42.46%
YoY- 3959.15%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 0 81,258 80,733 92,522 108,012 69,899 56,304 -
PBT 12,808 50,922 44,210 19,792 32,544 14,578 10,404 14.85%
Tax -4,796 -5,530 -6,193 -7,134 -10,544 -1,758 -3,478 23.86%
NP 8,012 45,392 38,017 12,658 22,000 12,820 6,925 10.19%
-
NP to SH 8,012 45,392 38,017 12,658 22,000 12,820 6,925 10.19%
-
Tax Rate 37.45% 10.86% 14.01% 36.04% 32.40% 12.06% 33.43% -
Total Cost -8,012 35,866 42,716 79,864 86,012 57,079 49,378 -
-
Net Worth 295,998 294,434 223,106 200,566 201,182 198,322 189,480 34.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 295,998 294,434 223,106 200,566 201,182 198,322 189,480 34.59%
NOSH 222,555 223,056 223,106 222,852 223,536 222,834 222,918 -0.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.00% 55.86% 47.09% 13.68% 20.37% 18.34% 12.30% -
ROE 2.71% 15.42% 17.04% 6.31% 10.94% 6.46% 3.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.00 36.43 36.19 41.52 48.32 31.37 25.26 -
EPS 3.60 20.35 17.04 5.68 9.88 5.75 3.11 10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.00 0.90 0.90 0.89 0.85 34.74%
Adjusted Per Share Value based on latest NOSH - 224,324
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.00 36.39 36.16 41.44 48.38 31.31 25.22 -
EPS 3.59 20.33 17.03 5.67 9.85 5.74 3.10 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3257 1.3187 0.9993 0.8983 0.9011 0.8883 0.8487 34.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.88 0.81 0.77 0.83 1.35 1.32 0.96 -
P/RPS 0.00 2.22 2.13 2.00 2.79 4.21 3.80 -
P/EPS 24.44 3.98 4.52 14.61 13.72 22.94 30.90 -14.46%
EY 4.09 25.12 22.13 6.84 7.29 4.36 3.24 16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.77 0.92 1.50 1.48 1.13 -30.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 13/05/05 28/02/05 29/11/04 27/08/04 14/05/04 27/02/04 21/11/03 -
Price 0.78 0.93 0.80 0.76 0.88 1.37 1.30 -
P/RPS 0.00 2.55 2.21 1.83 1.82 4.37 5.15 -
P/EPS 21.67 4.57 4.69 13.38 8.94 23.81 41.85 -35.49%
EY 4.62 21.88 21.30 7.47 11.18 4.20 2.39 55.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.80 0.84 0.98 1.54 1.53 -46.98%

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