[NOMAD] QoQ TTM 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- 107.98%
YoY- 107.38%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 88,222 97,669 89,524 69,810 47,607 31,613 30,374 103.17%
PBT 39,934 24,468 23,910 14,578 -103,716 -112,810 -113,733 -
Tax -8,125 -9,485 -8,640 -6,089 -2,664 -429 -566 487.80%
NP 31,809 14,983 15,270 8,489 -106,380 -113,239 -114,299 -
-
NP to SH 31,809 14,983 15,270 8,489 -106,380 -113,239 -114,299 -
-
Tax Rate 20.35% 38.76% 36.14% 41.77% - - - -
Total Cost 56,413 82,686 74,254 61,321 153,987 144,852 144,673 -46.53%
-
Net Worth 223,179 201,891 201,182 193,751 189,762 183,187 184,284 13.57%
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 223,179 201,891 201,182 193,751 189,762 183,187 184,284 13.57%
NOSH 223,179 224,324 223,536 222,702 223,249 223,400 224,736 -0.46%
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 36.06% 15.34% 17.06% 12.16% -223.45% -358.20% -376.31% -
ROE 14.25% 7.42% 7.59% 4.38% -56.06% -61.82% -62.02% -
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 39.53 43.54 40.05 31.35 21.32 14.15 13.52 104.07%
EPS 14.25 6.68 6.83 3.81 -47.65 -50.69 -50.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.90 0.90 0.87 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 39.51 43.74 40.10 31.27 21.32 14.16 13.60 103.20%
EPS 14.25 6.71 6.84 3.80 -47.65 -50.72 -51.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9996 0.9043 0.9011 0.8678 0.8499 0.8205 0.8254 13.57%
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 1.95 1.91 3.37 4.21 4.50 4.66 4.37 -41.52%
P/EPS 5.40 12.43 19.76 34.63 -2.01 -1.30 -1.16 -
EY 18.51 8.05 5.06 2.89 -49.64 -76.80 -86.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 1.50 1.52 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 2.02 1.75 2.20 4.37 6.10 7.07 4.74 -43.28%
P/EPS 5.61 11.38 12.88 35.94 -2.73 -1.97 -1.26 -
EY 17.82 8.79 7.76 2.78 -36.65 -50.69 -79.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.98 1.57 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