[NOMAD] YoY 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 12,013 7,670 81,258 69,899 33,315 32,232 97,462 -29.44%
PBT 9,508 7,430 50,922 14,578 -114,154 1,584 -19,860 -
Tax -2,905 -1,614 -5,530 -1,758 -917 -556 41,453 -
NP 6,603 5,816 45,392 12,820 -115,071 1,028 21,593 -17.91%
-
NP to SH 6,603 5,816 45,392 12,820 -115,071 1,028 21,593 -17.91%
-
Tax Rate 30.55% 21.72% 10.86% 12.06% - 35.10% - -
Total Cost 5,410 1,854 35,866 57,079 148,386 31,204 75,869 -35.59%
-
Net Worth 307,842 300,827 294,434 198,322 182,900 176,505 172,744 10.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 13,577 - -
Div Payout % - - - - - 1,320.75% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 307,842 300,827 294,434 198,322 182,900 176,505 172,744 10.10%
NOSH 223,074 222,835 223,056 222,834 223,049 193,962 127,017 9.83%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 54.97% 75.83% 55.86% 18.34% -345.40% 3.19% 22.16% -
ROE 2.14% 1.93% 15.42% 6.46% -62.91% 0.58% 12.50% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.39 3.44 36.43 31.37 14.94 16.62 76.73 -35.75%
EPS 2.96 2.61 20.35 5.75 -51.59 0.53 -17.00 -
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.38 1.35 1.32 0.89 0.82 0.91 1.36 0.24%
Adjusted Per Share Value based on latest NOSH - 222,702
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.38 3.44 36.39 31.31 14.92 14.44 43.65 -29.44%
EPS 2.96 2.60 20.33 5.74 -51.54 0.46 9.67 -17.89%
DPS 0.00 0.00 0.00 0.00 0.00 6.08 0.00 -
NAPS 1.3788 1.3474 1.3187 0.8883 0.8192 0.7906 0.7737 10.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 0.66 0.81 1.32 0.70 0.96 1.12 -
P/RPS 16.53 19.17 2.22 4.21 4.69 5.78 1.46 49.82%
P/EPS 30.07 25.29 3.98 22.94 -1.36 181.13 6.59 28.77%
EY 3.33 3.95 25.12 4.36 -73.70 0.55 15.18 -22.33%
DY 0.00 0.00 0.00 0.00 0.00 7.29 0.00 -
P/NAPS 0.64 0.49 0.61 1.48 0.85 1.05 0.82 -4.04%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/01/07 23/01/06 28/02/05 27/02/04 05/03/03 28/02/02 28/02/01 -
Price 0.89 0.73 0.93 1.37 0.68 0.90 1.13 -
P/RPS 16.53 21.21 2.55 4.37 4.55 5.42 1.47 49.65%
P/EPS 30.07 27.97 4.57 23.81 -1.32 169.81 6.65 28.57%
EY 3.33 3.58 21.88 4.20 -75.87 0.59 15.04 -22.21%
DY 0.00 0.00 0.00 0.00 0.00 7.78 0.00 -
P/NAPS 0.64 0.54 0.70 1.54 0.83 0.99 0.83 -4.23%

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