[NOMAD] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
05-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7333.31%
YoY- -9587.59%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 23,736 11,114 7,289 5,468 7,742 7,334 7,788 110.06%
PBT 7,796 1,203 -1,196 -111,519 -1,298 280 -1,619 -
Tax -2,438 -86 -85 -55 -203 -223 1,619 -
NP 5,358 1,117 -1,281 -111,574 -1,501 57 0 -
-
NP to SH 5,358 1,117 -1,281 -111,574 -1,501 57 -2,055 -
-
Tax Rate 31.27% 7.15% - - - 79.64% - -
Total Cost 18,378 9,997 8,570 117,042 9,243 7,277 7,788 77.15%
-
Net Worth 189,762 183,187 184,284 182,908 194,905 163,400 203,266 -4.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 189,762 183,187 184,284 182,908 194,905 163,400 203,266 -4.47%
NOSH 223,249 223,400 224,736 223,058 224,029 190,000 223,369 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 22.57% 10.05% -17.57% -2,040.49% -19.39% 0.78% 0.00% -
ROE 2.82% 0.61% -0.70% -61.00% -0.77% 0.03% -1.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.63 4.97 3.24 2.45 3.46 3.86 3.49 109.97%
EPS 2.40 0.50 -0.57 -50.02 -0.67 0.03 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.82 0.82 0.87 0.86 0.91 -4.44%
Adjusted Per Share Value based on latest NOSH - 223,058
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.63 4.98 3.26 2.45 3.47 3.28 3.49 109.97%
EPS 2.40 0.50 -0.57 -49.97 -0.67 0.03 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8499 0.8205 0.8254 0.8192 0.873 0.7319 0.9104 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.96 0.66 0.59 0.70 0.81 0.96 1.00 -
P/RPS 9.03 13.27 18.19 28.56 23.44 24.87 28.68 -53.68%
P/EPS 40.00 132.00 -103.51 -1.40 -120.90 3,200.00 -108.70 -
EY 2.50 0.76 -0.97 -71.46 -0.83 0.03 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.80 0.72 0.85 0.93 1.12 1.10 1.80%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 19/06/03 05/03/03 29/11/02 27/09/02 31/05/02 -
Price 1.30 1.00 0.64 0.68 0.71 0.81 1.08 -
P/RPS 12.23 20.10 19.73 27.74 20.55 20.98 30.98 -46.15%
P/EPS 54.17 200.00 -112.28 -1.36 -105.97 2,700.00 -117.39 -
EY 1.85 0.50 -0.89 -73.56 -0.94 0.04 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.22 0.78 0.83 0.82 0.94 1.19 18.22%

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