[NOMAD] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 112.3%
YoY- 129.9%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 38,639 56,084 81,259 88,222 97,669 89,524 69,810 -32.61%
PBT 46,156 45,989 50,923 39,934 24,468 23,910 14,578 115.77%
Tax -3,632 -4,093 -5,530 -8,125 -9,485 -8,640 -6,089 -29.16%
NP 42,524 41,896 45,393 31,809 14,983 15,270 8,489 193.05%
-
NP to SH 42,524 41,896 45,393 31,809 14,983 15,270 8,489 193.05%
-
Tax Rate 7.87% 8.90% 10.86% 20.35% 38.76% 36.14% 41.77% -
Total Cost -3,885 14,188 35,866 56,413 82,686 74,254 61,321 -
-
Net Worth 300,572 295,998 294,323 223,179 201,891 201,182 193,751 34.04%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 300,572 295,998 294,323 223,179 201,891 201,182 193,751 34.04%
NOSH 224,307 222,555 222,972 223,179 224,324 223,536 222,702 0.48%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 110.05% 74.70% 55.86% 36.06% 15.34% 17.06% 12.16% -
ROE 14.15% 14.15% 15.42% 14.25% 7.42% 7.59% 4.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.23 25.20 36.44 39.53 43.54 40.05 31.35 -32.92%
EPS 18.96 18.82 20.36 14.25 6.68 6.83 3.81 191.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.32 1.00 0.90 0.90 0.87 33.40%
Adjusted Per Share Value based on latest NOSH - 223,179
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.31 25.12 36.40 39.51 43.74 40.10 31.27 -32.60%
EPS 19.05 18.76 20.33 14.25 6.71 6.84 3.80 193.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3462 1.3257 1.3182 0.9996 0.9043 0.9011 0.8678 34.04%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.79 0.88 0.81 0.77 0.83 1.35 1.32 -
P/RPS 4.59 3.49 2.22 1.95 1.91 3.37 4.21 5.93%
P/EPS 4.17 4.67 3.98 5.40 12.43 19.76 34.63 -75.64%
EY 24.00 21.39 25.13 18.51 8.05 5.06 2.89 310.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.61 0.77 0.92 1.50 1.52 -46.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 09/08/05 13/05/05 28/02/05 29/11/04 27/08/04 14/05/04 27/02/04 -
Price 0.77 0.78 0.93 0.80 0.76 0.88 1.37 -
P/RPS 4.47 3.10 2.55 2.02 1.75 2.20 4.37 1.52%
P/EPS 4.06 4.14 4.57 5.61 11.38 12.88 35.94 -76.66%
EY 24.62 24.13 21.89 17.82 8.79 7.76 2.78 328.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.70 0.80 0.84 0.98 1.57 -49.13%

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