[NOMAD] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -88.83%
YoY- 448.0%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 76,173 57,293 37,950 18,251 76,919 57,454 36,708 62.33%
PBT 4,910 3,201 2,368 946 7,674 6,013 2,062 77.84%
Tax -2,633 -1,024 -622 -261 -1,539 -1,198 -775 125.15%
NP 2,277 2,177 1,746 685 6,135 4,815 1,287 46.02%
-
NP to SH 2,277 2,177 1,746 685 6,135 4,815 1,287 46.02%
-
Tax Rate 53.63% 31.99% 26.27% 27.59% 20.05% 19.92% 37.58% -
Total Cost 73,896 55,116 36,204 17,566 70,784 52,639 35,421 62.90%
-
Net Worth 346,014 342,099 346,961 351,338 352,483 347,749 352,815 -1.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,464 - - - 4,461 - - -
Div Payout % 196.08% - - - 72.73% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 346,014 342,099 346,961 351,338 352,483 347,749 352,815 -1.28%
NOSH 223,235 222,142 223,846 220,967 223,090 222,916 221,896 0.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.99% 3.80% 4.60% 3.75% 7.98% 8.38% 3.51% -
ROE 0.66% 0.64% 0.50% 0.19% 1.74% 1.38% 0.36% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.12 25.79 16.95 8.26 34.48 25.77 16.54 61.69%
EPS 1.02 0.98 0.78 0.31 2.75 2.16 0.58 45.44%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.55 1.54 1.55 1.59 1.58 1.56 1.59 -1.67%
Adjusted Per Share Value based on latest NOSH - 220,967
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.12 25.66 17.00 8.17 34.45 25.73 16.44 62.34%
EPS 1.02 0.98 0.78 0.31 2.75 2.16 0.58 45.44%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.5498 1.5322 1.554 1.5736 1.5787 1.5575 1.5802 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.80 0.79 0.80 0.80 0.74 0.63 0.63 -
P/RPS 2.34 3.06 4.72 9.69 2.15 2.44 3.81 -27.63%
P/EPS 78.43 80.61 102.56 258.06 26.91 29.17 108.62 -19.43%
EY 1.28 1.24 0.97 0.39 3.72 3.43 0.92 24.50%
DY 2.50 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.52 0.51 0.52 0.50 0.47 0.40 0.40 19.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 10/08/12 11/05/12 24/02/12 25/11/11 19/08/11 -
Price 0.79 0.79 0.79 0.80 0.78 0.68 0.63 -
P/RPS 2.32 3.06 4.66 9.69 2.26 2.64 3.81 -28.05%
P/EPS 77.45 80.61 101.28 258.06 28.36 31.48 108.62 -20.10%
EY 1.29 1.24 0.99 0.39 3.53 3.18 0.92 25.14%
DY 2.53 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.51 0.51 0.51 0.50 0.49 0.44 0.40 17.49%

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