[NOMAD] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 54.89%
YoY- -8.69%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 17,251 18,880 19,343 19,699 18,251 19,465 20,746 -11.56%
PBT 6,890 1,709 833 1,422 946 1,661 3,951 44.83%
Tax -1,951 -1,609 -402 -361 -261 -341 -423 176.82%
NP 4,939 100 431 1,061 685 1,320 3,528 25.11%
-
NP to SH 4,939 100 431 1,061 685 1,320 3,528 25.11%
-
Tax Rate 28.32% 94.15% 48.26% 25.39% 27.59% 20.53% 10.71% -
Total Cost 12,312 18,780 18,912 18,638 17,566 18,145 17,218 -20.01%
-
Net Worth 357,574 387,499 349,336 342,614 351,338 353,491 348,334 1.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 5,000 - - - 4,474 - -
Div Payout % - 5,000.00% - - - 338.98% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 357,574 387,499 349,336 342,614 351,338 353,491 348,334 1.75%
NOSH 223,484 250,000 226,842 221,041 220,967 223,728 223,291 0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 28.63% 0.53% 2.23% 5.39% 3.75% 6.78% 17.01% -
ROE 1.38% 0.03% 0.12% 0.31% 0.19% 0.37% 1.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.72 7.55 8.53 8.91 8.26 8.70 9.29 -11.60%
EPS 2.21 0.04 0.19 0.48 0.31 0.59 1.58 25.04%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.60 1.55 1.54 1.55 1.59 1.58 1.56 1.70%
Adjusted Per Share Value based on latest NOSH - 221,041
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.73 8.46 8.66 8.82 8.17 8.72 9.29 -11.52%
EPS 2.21 0.04 0.19 0.48 0.31 0.59 1.58 25.04%
DPS 0.00 2.24 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.6015 1.7356 1.5646 1.5345 1.5736 1.5833 1.5602 1.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.80 0.80 0.79 0.80 0.80 0.74 0.63 -
P/RPS 10.36 10.59 9.26 8.98 9.69 8.51 6.78 32.62%
P/EPS 36.20 2,000.00 415.79 166.67 258.06 125.42 39.87 -6.22%
EY 2.76 0.05 0.24 0.60 0.39 0.80 2.51 6.52%
DY 0.00 2.50 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.50 0.52 0.51 0.52 0.50 0.47 0.40 16.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 25/02/13 06/11/12 10/08/12 11/05/12 24/02/12 25/11/11 -
Price 0.78 0.79 0.79 0.79 0.80 0.78 0.68 -
P/RPS 10.10 10.46 9.26 8.86 9.69 8.97 7.32 23.91%
P/EPS 35.29 1,975.00 415.79 164.58 258.06 132.20 43.04 -12.38%
EY 2.83 0.05 0.24 0.61 0.39 0.76 2.32 14.15%
DY 0.00 2.53 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.49 0.51 0.51 0.51 0.50 0.49 0.44 7.43%

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