[NOMAD] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -13.76%
YoY- 136.67%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 62,954 41,018 13,299 76,291 57,078 35,984 17,251 136.84%
PBT 2,558 275 1,242 7,227 8,671 7,992 6,890 -48.31%
Tax -1,089 -605 -2,025 -1,838 -2,422 -2,208 -1,951 -32.18%
NP 1,469 -330 -783 5,389 6,249 5,784 4,939 -55.40%
-
NP to SH 1,469 -330 -783 5,389 6,249 5,784 4,939 -55.40%
-
Tax Rate 42.57% 220.00% 163.04% 25.43% 27.93% 27.63% 28.32% -
Total Cost 61,485 41,348 14,082 70,902 50,829 30,200 12,312 191.87%
-
Net Worth 347,218 338,799 348,994 343,181 354,853 359,545 357,574 -1.93%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 11,142 6,695 - - -
Div Payout % - - - 206.76% 107.14% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 347,218 338,799 348,994 343,181 354,853 359,545 357,574 -1.93%
NOSH 222,575 219,999 223,714 222,845 223,178 223,320 223,484 -0.27%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.33% -0.80% -5.89% 7.06% 10.95% 16.07% 28.63% -
ROE 0.42% -0.10% -0.22% 1.57% 1.76% 1.61% 1.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.28 18.64 5.94 34.23 25.58 16.11 7.72 137.44%
EPS 0.66 -0.15 0.43 2.42 2.80 2.59 2.21 -55.28%
DPS 0.00 0.00 0.00 5.00 3.00 0.00 0.00 -
NAPS 1.56 1.54 1.56 1.54 1.59 1.61 1.60 -1.67%
Adjusted Per Share Value based on latest NOSH - 225,121
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.20 18.37 5.96 34.17 25.56 16.12 7.73 136.79%
EPS 0.66 -0.15 -0.35 2.41 2.80 2.59 2.21 -55.28%
DPS 0.00 0.00 0.00 4.99 3.00 0.00 0.00 -
NAPS 1.5552 1.5175 1.5631 1.5371 1.5894 1.6104 1.6015 -1.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.93 0.93 0.88 0.83 0.805 0.80 0.80 -
P/RPS 3.29 4.99 14.80 2.42 3.15 4.96 10.36 -53.42%
P/EPS 140.91 -620.00 -251.43 34.32 28.75 30.89 36.20 147.24%
EY 0.71 -0.16 -0.40 2.91 3.48 3.24 2.76 -59.51%
DY 0.00 0.00 0.00 6.02 3.73 0.00 0.00 -
P/NAPS 0.60 0.60 0.56 0.54 0.51 0.50 0.50 12.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 14/08/14 08/05/14 17/02/14 14/11/13 14/08/13 09/05/13 -
Price 0.93 0.935 0.92 0.84 0.82 0.80 0.78 -
P/RPS 3.29 5.01 15.48 2.45 3.21 4.96 10.10 -52.62%
P/EPS 140.91 -623.33 -262.86 34.74 29.29 30.89 35.29 151.47%
EY 0.71 -0.16 -0.38 2.88 3.41 3.24 2.83 -60.18%
DY 0.00 0.00 0.00 5.95 3.66 0.00 0.00 -
P/NAPS 0.60 0.61 0.59 0.55 0.52 0.50 0.49 14.44%

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