[NOMAD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.59%
YoY- -62.89%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 57,078 35,984 17,251 76,173 57,293 37,950 18,251 113.70%
PBT 8,671 7,992 6,890 4,910 3,201 2,368 946 337.38%
Tax -2,422 -2,208 -1,951 -2,633 -1,024 -622 -261 340.99%
NP 6,249 5,784 4,939 2,277 2,177 1,746 685 336.00%
-
NP to SH 6,249 5,784 4,939 2,277 2,177 1,746 685 336.00%
-
Tax Rate 27.93% 27.63% 28.32% 53.63% 31.99% 26.27% 27.59% -
Total Cost 50,829 30,200 12,312 73,896 55,116 36,204 17,566 102.92%
-
Net Worth 354,853 359,545 357,574 346,014 342,099 346,961 351,338 0.66%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,695 - - 4,464 - - - -
Div Payout % 107.14% - - 196.08% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 354,853 359,545 357,574 346,014 342,099 346,961 351,338 0.66%
NOSH 223,178 223,320 223,484 223,235 222,142 223,846 220,967 0.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.95% 16.07% 28.63% 2.99% 3.80% 4.60% 3.75% -
ROE 1.76% 1.61% 1.38% 0.66% 0.64% 0.50% 0.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.58 16.11 7.72 34.12 25.79 16.95 8.26 112.31%
EPS 2.80 2.59 2.21 1.02 0.98 0.78 0.31 333.12%
DPS 3.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.60 1.55 1.54 1.55 1.59 0.00%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.56 16.12 7.73 34.12 25.66 17.00 8.17 113.75%
EPS 2.80 2.59 2.21 1.02 0.98 0.78 0.31 333.12%
DPS 3.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.5894 1.6104 1.6015 1.5498 1.5322 1.554 1.5736 0.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.805 0.80 0.80 0.80 0.79 0.80 0.80 -
P/RPS 3.15 4.96 10.36 2.34 3.06 4.72 9.69 -52.68%
P/EPS 28.75 30.89 36.20 78.43 80.61 102.56 258.06 -76.81%
EY 3.48 3.24 2.76 1.28 1.24 0.97 0.39 329.63%
DY 3.73 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.52 0.51 0.52 0.50 1.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 14/08/13 09/05/13 25/02/13 06/11/12 10/08/12 11/05/12 -
Price 0.82 0.80 0.78 0.79 0.79 0.79 0.80 -
P/RPS 3.21 4.96 10.10 2.32 3.06 4.66 9.69 -52.09%
P/EPS 29.29 30.89 35.29 77.45 80.61 101.28 258.06 -76.52%
EY 3.41 3.24 2.83 1.29 1.24 0.99 0.39 323.85%
DY 3.66 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.49 0.51 0.51 0.51 0.50 2.64%

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