[NOMAD] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 87.2%
YoY- 91.78%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 27,003 69,899 42,228 18,403 7,289 33,315 27,847 -2.02%
PBT 8,136 14,578 7,803 7 -1,196 -114,154 -2,635 -
Tax -2,636 -1,758 -2,609 -171 -85 -917 -862 110.53%
NP 5,500 12,820 5,194 -164 -1,281 -115,071 -3,497 -
-
NP to SH 5,500 12,820 5,194 -164 -1,281 -115,071 -3,497 -
-
Tax Rate 32.40% 12.06% 33.44% 2,442.86% - - - -
Total Cost 21,503 57,079 37,034 18,567 8,570 148,386 31,344 -22.19%
-
Net Worth 201,182 198,322 189,480 192,114 184,284 182,900 193,782 2.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 201,182 198,322 189,480 192,114 184,284 182,900 193,782 2.52%
NOSH 223,536 222,834 222,918 234,285 224,736 223,049 222,738 0.23%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.37% 18.34% 12.30% -0.89% -17.57% -345.40% -12.56% -
ROE 2.73% 6.46% 2.74% -0.09% -0.70% -62.91% -1.80% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.08 31.37 18.94 7.85 3.24 14.94 12.50 -2.25%
EPS 2.47 5.75 2.33 -0.07 -0.57 -51.59 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.85 0.82 0.82 0.82 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 223,400
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.09 31.31 18.91 8.24 3.26 14.92 12.47 -2.04%
EPS 2.46 5.74 2.33 -0.07 -0.57 -51.54 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9011 0.8883 0.8487 0.8605 0.8254 0.8192 0.8679 2.53%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.35 1.32 0.96 0.66 0.59 0.70 0.81 -
P/RPS 11.18 4.21 5.07 8.40 18.19 4.69 6.48 43.80%
P/EPS 54.87 22.94 41.20 -942.86 -103.51 -1.36 -51.59 -
EY 1.82 4.36 2.43 -0.11 -0.97 -73.70 -1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.48 1.13 0.80 0.72 0.85 0.93 37.49%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 27/02/04 21/11/03 29/08/03 19/06/03 05/03/03 29/11/02 -
Price 0.88 1.37 1.30 1.00 0.64 0.68 0.71 -
P/RPS 7.28 4.37 6.86 12.73 19.73 4.55 5.68 17.97%
P/EPS 35.77 23.81 55.79 -1,428.57 -112.28 -1.32 -45.22 -
EY 2.80 4.20 1.79 -0.07 -0.89 -75.87 -2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.54 1.53 1.22 0.78 0.83 0.82 12.60%

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