[NOMAD] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.68%
YoY- -54.79%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,984 17,251 76,173 57,293 37,950 18,251 76,919 -39.76%
PBT 7,992 6,890 4,910 3,201 2,368 946 7,674 2.74%
Tax -2,208 -1,951 -2,633 -1,024 -622 -261 -1,539 27.23%
NP 5,784 4,939 2,277 2,177 1,746 685 6,135 -3.85%
-
NP to SH 5,784 4,939 2,277 2,177 1,746 685 6,135 -3.85%
-
Tax Rate 27.63% 28.32% 53.63% 31.99% 26.27% 27.59% 20.05% -
Total Cost 30,200 12,312 73,896 55,116 36,204 17,566 70,784 -43.35%
-
Net Worth 359,545 357,574 346,014 342,099 346,961 351,338 352,483 1.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,464 - - - 4,461 -
Div Payout % - - 196.08% - - - 72.73% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 359,545 357,574 346,014 342,099 346,961 351,338 352,483 1.33%
NOSH 223,320 223,484 223,235 222,142 223,846 220,967 223,090 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.07% 28.63% 2.99% 3.80% 4.60% 3.75% 7.98% -
ROE 1.61% 1.38% 0.66% 0.64% 0.50% 0.19% 1.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.11 7.72 34.12 25.79 16.95 8.26 34.48 -39.81%
EPS 2.59 2.21 1.02 0.98 0.78 0.31 2.75 -3.92%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.61 1.60 1.55 1.54 1.55 1.59 1.58 1.26%
Adjusted Per Share Value based on latest NOSH - 226,842
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.12 7.73 34.12 25.66 17.00 8.17 34.45 -39.75%
EPS 2.59 2.21 1.02 0.98 0.78 0.31 2.75 -3.92%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.6104 1.6015 1.5498 1.5322 1.554 1.5736 1.5787 1.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.80 0.80 0.79 0.80 0.80 0.74 -
P/RPS 4.96 10.36 2.34 3.06 4.72 9.69 2.15 74.68%
P/EPS 30.89 36.20 78.43 80.61 102.56 258.06 26.91 9.64%
EY 3.24 2.76 1.28 1.24 0.97 0.39 3.72 -8.80%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.70 -
P/NAPS 0.50 0.50 0.52 0.51 0.52 0.50 0.47 4.21%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 09/05/13 25/02/13 06/11/12 10/08/12 11/05/12 24/02/12 -
Price 0.80 0.78 0.79 0.79 0.79 0.80 0.78 -
P/RPS 4.96 10.10 2.32 3.06 4.66 9.69 2.26 68.96%
P/EPS 30.89 35.29 77.45 80.61 101.28 258.06 28.36 5.86%
EY 3.24 2.83 1.29 1.24 0.99 0.39 3.53 -5.55%
DY 0.00 0.00 2.53 0.00 0.00 0.00 2.56 -
P/NAPS 0.50 0.49 0.51 0.51 0.51 0.50 0.49 1.35%

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