[NOMAD] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -274.74%
YoY- -524.59%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 5,468 7,742 7,334 7,788 7,881 9,305 7,762 -20.77%
PBT -111,519 -1,298 280 -1,619 820 -1,022 856 -
Tax -55 -203 -223 1,619 356 1,022 -4 471.20%
NP -111,574 -1,501 57 0 1,176 0 852 -
-
NP to SH -111,574 -1,501 57 -2,055 1,176 -1,484 852 -
-
Tax Rate - - 79.64% - -43.41% - 0.47% -
Total Cost 117,042 9,243 7,277 7,788 6,705 9,305 6,910 556.15%
-
Net Worth 182,908 194,905 163,400 203,266 178,359 166,949 155,064 11.60%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 13,719 - - -
Div Payout % - - - - 1,166.67% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 182,908 194,905 163,400 203,266 178,359 166,949 155,064 11.60%
NOSH 223,058 224,029 190,000 223,369 195,999 185,499 170,400 19.60%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -2,040.49% -19.39% 0.78% 0.00% 14.92% 0.00% 10.98% -
ROE -61.00% -0.77% 0.03% -1.01% 0.66% -0.89% 0.55% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.45 3.46 3.86 3.49 4.02 5.02 4.56 -33.83%
EPS -50.02 -0.67 0.03 -0.92 0.60 -0.80 0.50 -
DPS 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 0.82 0.87 0.86 0.91 0.91 0.90 0.91 -6.68%
Adjusted Per Share Value based on latest NOSH - 223,369
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.45 3.47 3.28 3.49 3.53 4.17 3.48 -20.81%
EPS -49.97 -0.67 0.03 -0.92 0.53 -0.66 0.38 -
DPS 0.00 0.00 0.00 0.00 6.15 0.00 0.00 -
NAPS 0.8192 0.873 0.7319 0.9104 0.7989 0.7478 0.6945 11.60%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.70 0.81 0.96 1.00 0.96 0.81 0.94 -
P/RPS 28.56 23.44 24.87 28.68 23.88 16.15 20.64 24.10%
P/EPS -1.40 -120.90 3,200.00 -108.70 160.00 -101.25 188.00 -
EY -71.46 -0.83 0.03 -0.92 0.63 -0.99 0.53 -
DY 0.00 0.00 0.00 0.00 7.29 0.00 0.00 -
P/NAPS 0.85 0.93 1.12 1.10 1.05 0.90 1.03 -11.98%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 05/03/03 29/11/02 27/09/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.68 0.71 0.81 1.08 0.90 1.01 1.19 -
P/RPS 27.74 20.55 20.98 30.98 22.38 20.13 26.12 4.08%
P/EPS -1.36 -105.97 2,700.00 -117.39 150.00 -126.25 238.00 -
EY -73.56 -0.94 0.04 -0.85 0.67 -0.79 0.42 -
DY 0.00 0.00 0.00 0.00 7.78 0.00 0.00 -
P/NAPS 0.83 0.82 0.94 1.19 0.99 1.12 1.31 -26.17%

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