[NOMAD] QoQ Annualized Quarter 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- -16.8%
YoY- -2262.84%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 36,806 29,156 33,315 37,129 30,244 31,152 32,232 9.27%
PBT 14 -4,784 -114,154 -3,513 -2,674 -6,476 1,584 -95.76%
Tax -342 -340 -917 -1,149 2,674 6,476 -556 -27.73%
NP -328 -5,124 -115,071 -4,662 0 0 1,028 -
-
NP to SH -328 -5,124 -115,071 -4,662 -3,992 -8,220 1,028 -
-
Tax Rate 2,442.86% - - - - - 35.10% -
Total Cost 37,134 34,280 148,386 41,791 30,244 31,152 31,204 12.33%
-
Net Worth 192,114 184,284 182,900 193,782 190,728 203,266 176,505 5.82%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 13,577 -
Div Payout % - - - - - - 1,320.75% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 192,114 184,284 182,900 193,782 190,728 203,266 176,505 5.82%
NOSH 234,285 224,736 223,049 222,738 221,777 223,369 193,962 13.45%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -0.89% -17.57% -345.40% -12.56% 0.00% 0.00% 3.19% -
ROE -0.17% -2.78% -62.91% -2.41% -2.09% -4.04% 0.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.71 12.97 14.94 16.67 13.64 13.95 16.62 -3.69%
EPS -0.14 -2.28 -51.59 -2.09 -1.80 -3.68 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 0.82 0.82 0.82 0.87 0.86 0.91 0.91 -6.72%
Adjusted Per Share Value based on latest NOSH - 224,029
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.49 13.06 14.92 16.63 13.55 13.95 14.44 9.28%
EPS -0.15 -2.29 -51.54 -2.09 -1.79 -3.68 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.08 -
NAPS 0.8605 0.8254 0.8192 0.8679 0.8543 0.9104 0.7906 5.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.66 0.59 0.70 0.81 0.96 1.00 0.96 -
P/RPS 4.20 4.55 4.69 4.86 7.04 7.17 5.78 -19.22%
P/EPS -471.43 -25.88 -1.36 -38.69 -53.33 -27.17 181.13 -
EY -0.21 -3.86 -73.70 -2.58 -1.88 -3.68 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.29 -
P/NAPS 0.80 0.72 0.85 0.93 1.12 1.10 1.05 -16.62%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 19/06/03 05/03/03 29/11/02 27/09/02 31/05/02 28/02/02 -
Price 1.00 0.64 0.68 0.71 0.81 1.08 0.90 -
P/RPS 6.37 4.93 4.55 4.26 5.94 7.74 5.42 11.40%
P/EPS -714.29 -28.07 -1.32 -33.92 -45.00 -29.35 169.81 -
EY -0.14 -3.56 -75.87 -2.95 -2.22 -3.41 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.78 -
P/NAPS 1.22 0.78 0.83 0.82 0.94 1.19 0.99 14.98%

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