[NOMAD] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 71.61%
YoY- 529.35%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 81,258 80,733 92,522 108,012 69,899 56,304 36,806 69.14%
PBT 50,922 44,210 19,792 32,544 14,578 10,404 14 22970.73%
Tax -5,530 -6,193 -7,134 -10,544 -1,758 -3,478 -342 534.06%
NP 45,392 38,017 12,658 22,000 12,820 6,925 -328 -
-
NP to SH 45,392 38,017 12,658 22,000 12,820 6,925 -328 -
-
Tax Rate 10.86% 14.01% 36.04% 32.40% 12.06% 33.43% 2,442.86% -
Total Cost 35,866 42,716 79,864 86,012 57,079 49,378 37,134 -2.27%
-
Net Worth 294,434 223,106 200,566 201,182 198,322 189,480 192,114 32.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 294,434 223,106 200,566 201,182 198,322 189,480 192,114 32.75%
NOSH 223,056 223,106 222,852 223,536 222,834 222,918 234,285 -3.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 55.86% 47.09% 13.68% 20.37% 18.34% 12.30% -0.89% -
ROE 15.42% 17.04% 6.31% 10.94% 6.46% 3.65% -0.17% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.43 36.19 41.52 48.32 31.37 25.26 15.71 74.74%
EPS 20.35 17.04 5.68 9.88 5.75 3.11 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.00 0.90 0.90 0.89 0.85 0.82 37.15%
Adjusted Per Share Value based on latest NOSH - 223,536
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.39 36.16 41.44 48.38 31.31 25.22 16.49 69.09%
EPS 20.33 17.03 5.67 9.85 5.74 3.10 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3187 0.9993 0.8983 0.9011 0.8883 0.8487 0.8605 32.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.81 0.77 0.83 1.35 1.32 0.96 0.66 -
P/RPS 2.22 2.13 2.00 2.79 4.21 3.80 4.20 -34.49%
P/EPS 3.98 4.52 14.61 13.72 22.94 30.90 -471.43 -
EY 25.12 22.13 6.84 7.29 4.36 3.24 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 0.92 1.50 1.48 1.13 0.80 -16.46%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 14/05/04 27/02/04 21/11/03 29/08/03 -
Price 0.93 0.80 0.76 0.88 1.37 1.30 1.00 -
P/RPS 2.55 2.21 1.83 1.82 4.37 5.15 6.37 -45.53%
P/EPS 4.57 4.69 13.38 8.94 23.81 41.85 -714.29 -
EY 21.88 21.30 7.47 11.18 4.20 2.39 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.84 0.98 1.54 1.53 1.22 -30.83%

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