[NOMAD] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 27.45%
YoY- 35.66%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 69,004 76,173 76,390 75,900 73,004 76,919 76,605 -6.72%
PBT 27,560 4,910 4,268 4,736 3,784 7,674 8,017 127.60%
Tax -7,804 -2,633 -1,365 -1,244 -1,044 -1,539 -1,597 187.68%
NP 19,756 2,277 2,902 3,492 2,740 6,135 6,420 111.41%
-
NP to SH 19,756 2,277 2,902 3,492 2,740 6,135 6,420 111.41%
-
Tax Rate 28.32% 53.63% 31.98% 26.27% 27.59% 20.05% 19.92% -
Total Cost 49,248 73,896 73,488 72,408 70,264 70,784 70,185 -21.01%
-
Net Worth 357,574 346,014 342,099 346,961 351,338 352,483 347,749 1.87%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,464 - - - 4,461 - -
Div Payout % - 196.08% - - - 72.73% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 357,574 346,014 342,099 346,961 351,338 352,483 347,749 1.87%
NOSH 223,484 223,235 222,142 223,846 220,967 223,090 222,916 0.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 28.63% 2.99% 3.80% 4.60% 3.75% 7.98% 8.38% -
ROE 5.53% 0.66% 0.85% 1.01% 0.78% 1.74% 1.85% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.88 34.12 34.39 33.91 33.04 34.48 34.37 -6.88%
EPS 8.84 1.02 1.31 1.56 1.24 2.75 2.88 111.06%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.60 1.55 1.54 1.55 1.59 1.58 1.56 1.70%
Adjusted Per Share Value based on latest NOSH - 221,041
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.91 34.12 34.21 33.99 32.70 34.45 34.31 -6.71%
EPS 8.85 1.02 1.30 1.56 1.23 2.75 2.88 111.22%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.6015 1.5498 1.5322 1.554 1.5736 1.5787 1.5575 1.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.80 0.80 0.79 0.80 0.80 0.74 0.63 -
P/RPS 2.59 2.34 2.30 2.36 2.42 2.15 1.83 26.03%
P/EPS 9.05 78.43 60.46 51.28 64.52 26.91 21.87 -44.43%
EY 11.05 1.28 1.65 1.95 1.55 3.72 4.57 80.05%
DY 0.00 2.50 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.50 0.52 0.51 0.52 0.50 0.47 0.40 16.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 25/02/13 06/11/12 10/08/12 11/05/12 24/02/12 25/11/11 -
Price 0.78 0.79 0.79 0.79 0.80 0.78 0.68 -
P/RPS 2.53 2.32 2.30 2.33 2.42 2.26 1.98 17.73%
P/EPS 8.82 77.45 60.46 50.64 64.52 28.36 23.61 -48.09%
EY 11.33 1.29 1.65 1.97 1.55 3.53 4.24 92.44%
DY 0.00 2.53 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.49 0.51 0.51 0.51 0.50 0.49 0.44 7.43%

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