[NOMAD] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 146.82%
YoY- 111.14%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 60,550 46,261 27,003 69,899 42,228 18,403 7,289 308.59%
PBT 33,158 9,896 8,136 14,578 7,803 7 -1,196 -
Tax -4,645 -3,567 -2,636 -1,758 -2,609 -171 -85 1329.59%
NP 28,513 6,329 5,500 12,820 5,194 -164 -1,281 -
-
NP to SH 28,513 6,329 5,500 12,820 5,194 -164 -1,281 -
-
Tax Rate 14.01% 36.04% 32.40% 12.06% 33.44% 2,442.86% - -
Total Cost 32,037 39,932 21,503 57,079 37,034 18,567 8,570 140.29%
-
Net Worth 223,106 200,566 201,182 198,322 189,480 192,114 184,284 13.55%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 223,106 200,566 201,182 198,322 189,480 192,114 184,284 13.55%
NOSH 223,106 222,852 223,536 222,834 222,918 234,285 224,736 -0.48%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 47.09% 13.68% 20.37% 18.34% 12.30% -0.89% -17.57% -
ROE 12.78% 3.16% 2.73% 6.46% 2.74% -0.09% -0.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.14 20.76 12.08 31.37 18.94 7.85 3.24 310.86%
EPS 12.78 2.84 2.47 5.75 2.33 -0.07 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.90 0.90 0.89 0.85 0.82 0.82 14.10%
Adjusted Per Share Value based on latest NOSH - 222,702
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.12 20.72 12.09 31.31 18.91 8.24 3.26 308.98%
EPS 12.77 2.83 2.46 5.74 2.33 -0.07 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9993 0.8983 0.9011 0.8883 0.8487 0.8605 0.8254 13.55%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.77 0.83 1.35 1.32 0.96 0.66 0.59 -
P/RPS 2.84 4.00 11.18 4.21 5.07 8.40 18.19 -70.90%
P/EPS 6.03 29.23 54.87 22.94 41.20 -942.86 -103.51 -
EY 16.60 3.42 1.82 4.36 2.43 -0.11 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 1.50 1.48 1.13 0.80 0.72 4.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 14/05/04 27/02/04 21/11/03 29/08/03 19/06/03 -
Price 0.80 0.76 0.88 1.37 1.30 1.00 0.64 -
P/RPS 2.95 3.66 7.28 4.37 6.86 12.73 19.73 -71.73%
P/EPS 6.26 26.76 35.77 23.81 55.79 -1,428.57 -112.28 -
EY 15.97 3.74 2.80 4.20 1.79 -0.07 -0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.98 1.54 1.53 1.22 0.78 1.69%

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