[NOMAD] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 42.7%
YoY- 434.73%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 20,354 12,013 7,670 81,259 69,810 32,970 34,464 -8.39%
PBT 11,799 9,508 8,212 50,923 14,578 -114,156 1,697 38.13%
Tax -4,384 -2,905 -2,396 -5,530 -6,089 -917 -669 36.77%
NP 7,415 6,603 5,816 45,393 8,489 -115,073 1,028 38.98%
-
NP to SH 7,415 6,603 5,816 45,393 8,489 -115,073 1,028 38.98%
-
Tax Rate 37.16% 30.55% 29.18% 10.86% 41.77% - 39.42% -
Total Cost 12,939 5,410 1,854 35,866 61,321 148,043 33,436 -14.62%
-
Net Worth 285,877 223,229 300,258 294,323 193,751 182,908 178,359 8.17%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 285,877 223,229 300,258 294,323 193,751 182,908 178,359 8.17%
NOSH 202,749 223,229 222,413 222,972 222,702 223,058 195,999 0.56%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 36.43% 54.97% 75.83% 55.86% 12.16% -349.02% 2.98% -
ROE 2.59% 2.96% 1.94% 15.42% 4.38% -62.91% 0.58% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.04 5.38 3.45 36.44 31.35 14.78 17.58 -8.90%
EPS 3.66 2.96 2.61 20.36 3.81 -51.59 0.52 38.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.00 1.35 1.32 0.87 0.82 0.91 7.56%
Adjusted Per Share Value based on latest NOSH - 222,972
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 9.12 5.38 3.44 36.40 31.27 14.77 15.44 -8.39%
EPS 3.32 2.96 2.60 20.33 3.80 -51.54 0.46 38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2804 0.9998 1.3448 1.3182 0.8678 0.8192 0.7989 8.17%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.92 0.89 0.66 0.81 1.32 0.70 0.96 -
P/RPS 9.16 16.54 19.14 2.22 4.21 4.74 5.46 9.00%
P/EPS 25.16 30.09 25.24 3.98 34.63 -1.36 183.04 -28.15%
EY 3.98 3.32 3.96 25.13 2.89 -73.70 0.55 39.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.89 0.49 0.61 1.52 0.85 1.05 -7.67%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 26/01/07 23/01/06 28/02/05 27/02/04 05/03/03 28/02/02 -
Price 0.89 0.89 0.73 0.93 1.37 0.68 0.90 -
P/RPS 8.87 16.54 21.17 2.55 4.37 4.60 5.12 9.58%
P/EPS 24.34 30.09 27.92 4.57 35.94 -1.32 171.60 -27.77%
EY 4.11 3.32 3.58 21.89 2.78 -75.87 0.58 38.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 0.54 0.70 1.57 0.83 0.99 -7.25%

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