[NOMAD] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 379.68%
YoY- 456.96%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,129 2,377 14,289 23,736 7,742 9,305 5,720 -9.56%
PBT 2,474 1,514 23,262 7,796 -1,298 -1,022 -3,162 -
Tax -639 -449 -1,078 -2,438 -203 1,022 3,162 -
NP 1,835 1,065 22,184 5,358 -1,501 0 0 -
-
NP to SH 1,835 1,065 22,184 5,358 -1,501 -1,484 -2,355 -
-
Tax Rate 25.83% 29.66% 4.63% 31.27% - - - -
Total Cost 1,294 1,312 -7,895 18,378 9,243 9,305 5,720 -21.93%
-
Net Worth 306,579 297,312 223,179 189,762 194,905 166,949 185,796 8.70%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 306,579 297,312 223,179 189,762 194,905 166,949 185,796 8.70%
NOSH 223,780 221,875 223,179 223,249 224,029 185,499 118,341 11.19%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 58.64% 44.80% 155.25% 22.57% -19.39% 0.00% 0.00% -
ROE 0.60% 0.36% 9.94% 2.82% -0.77% -0.89% -1.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.40 1.07 6.40 10.63 3.46 5.02 4.83 -18.64%
EPS 0.80 0.48 9.94 2.40 -0.67 -0.80 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.00 0.85 0.87 0.90 1.57 -2.24%
Adjusted Per Share Value based on latest NOSH - 223,249
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.40 1.06 6.40 10.63 3.47 4.17 2.56 -9.56%
EPS 0.82 0.48 9.94 2.40 -0.67 -0.66 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3731 1.3316 0.9996 0.8499 0.873 0.7478 0.8322 8.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.83 0.71 0.77 0.96 0.81 0.81 1.35 -
P/RPS 59.36 66.27 12.03 9.03 23.44 16.15 27.93 13.38%
P/EPS 101.22 147.92 7.75 40.00 -120.90 -101.25 -67.84 -
EY 0.99 0.68 12.91 2.50 -0.83 -0.99 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.77 1.13 0.93 0.90 0.86 -5.56%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 10/11/06 18/11/05 29/11/04 21/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.88 0.65 0.80 1.30 0.71 1.01 1.47 -
P/RPS 62.94 60.67 12.50 12.23 20.55 20.13 30.41 12.88%
P/EPS 107.32 135.42 8.05 54.17 -105.97 -126.25 -73.87 -
EY 0.93 0.74 12.42 1.85 -0.94 -0.79 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.80 1.53 0.82 1.12 0.94 -6.20%

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