[NOMAD] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -114.53%
YoY- -115.85%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 80,840 62,954 41,018 13,299 76,291 57,078 35,984 71.27%
PBT 14,711 2,558 275 1,242 7,227 8,671 7,992 50.02%
Tax -2,793 -1,089 -605 -2,025 -1,838 -2,422 -2,208 16.91%
NP 11,918 1,469 -330 -783 5,389 6,249 5,784 61.71%
-
NP to SH 11,918 1,469 -330 -783 5,389 6,249 5,784 61.71%
-
Tax Rate 18.99% 42.57% 220.00% 163.04% 25.43% 27.93% 27.63% -
Total Cost 68,922 61,485 41,348 14,082 70,902 50,829 30,200 73.08%
-
Net Worth 359,325 347,218 338,799 348,994 343,181 354,853 359,545 -0.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 11,142 6,695 - -
Div Payout % - - - - 206.76% 107.14% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 359,325 347,218 338,799 348,994 343,181 354,853 359,545 -0.04%
NOSH 223,183 222,575 219,999 223,714 222,845 223,178 223,320 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.74% 2.33% -0.80% -5.89% 7.06% 10.95% 16.07% -
ROE 3.32% 0.42% -0.10% -0.22% 1.57% 1.76% 1.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.22 28.28 18.64 5.94 34.23 25.58 16.11 71.36%
EPS 5.34 0.66 -0.15 0.43 2.42 2.80 2.59 61.77%
DPS 0.00 0.00 0.00 0.00 5.00 3.00 0.00 -
NAPS 1.61 1.56 1.54 1.56 1.54 1.59 1.61 0.00%
Adjusted Per Share Value based on latest NOSH - 223,714
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.21 28.20 18.37 5.96 34.17 25.56 16.12 71.26%
EPS 5.34 0.66 -0.15 -0.35 2.41 2.80 2.59 61.77%
DPS 0.00 0.00 0.00 0.00 4.99 3.00 0.00 -
NAPS 1.6094 1.5552 1.5175 1.5631 1.5371 1.5894 1.6104 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.93 0.93 0.93 0.88 0.83 0.805 0.80 -
P/RPS 2.57 3.29 4.99 14.80 2.42 3.15 4.96 -35.41%
P/EPS 17.42 140.91 -620.00 -251.43 34.32 28.75 30.89 -31.67%
EY 5.74 0.71 -0.16 -0.40 2.91 3.48 3.24 46.25%
DY 0.00 0.00 0.00 0.00 6.02 3.73 0.00 -
P/NAPS 0.58 0.60 0.60 0.56 0.54 0.51 0.50 10.37%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 06/11/14 14/08/14 08/05/14 17/02/14 14/11/13 14/08/13 -
Price 0.83 0.93 0.935 0.92 0.84 0.82 0.80 -
P/RPS 2.29 3.29 5.01 15.48 2.45 3.21 4.96 -40.17%
P/EPS 15.54 140.91 -623.33 -262.86 34.74 29.29 30.89 -36.66%
EY 6.43 0.71 -0.16 -0.38 2.88 3.41 3.24 57.72%
DY 0.00 0.00 0.00 0.00 5.95 3.66 0.00 -
P/NAPS 0.52 0.60 0.61 0.59 0.55 0.52 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