[NOMAD] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -44.97%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 21,047 13,299 19,213 21,094 18,733 17,251 18,880 7.53%
PBT 819 1,242 -1,444 679 1,102 6,890 1,709 -38.84%
Tax -366 -2,025 584 -214 -257 -1,951 -1,609 -62.83%
NP 453 -783 -860 465 845 4,939 100 174.53%
-
NP to SH 453 -783 -860 465 845 4,939 100 174.53%
-
Tax Rate 44.69% 163.04% - 31.52% 23.32% 28.32% 94.15% -
Total Cost 20,594 14,082 20,073 20,629 17,888 12,312 18,780 6.35%
-
Net Worth 348,809 348,994 346,687 352,071 358,013 357,574 387,499 -6.79%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,502 6,642 - - 5,000 -
Div Payout % - - 0.00% 1,428.57% - - 5,000.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 348,809 348,994 346,687 352,071 358,013 357,574 387,499 -6.79%
NOSH 226,499 223,714 225,121 221,428 222,368 223,484 250,000 -6.38%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.15% -5.89% -4.48% 2.20% 4.51% 28.63% 0.53% -
ROE 0.13% -0.22% -0.25% 0.13% 0.24% 1.38% 0.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.29 5.94 8.53 9.53 8.42 7.72 7.55 14.87%
EPS 0.20 0.43 -0.39 0.21 0.38 2.21 0.04 193.26%
DPS 0.00 0.00 2.00 3.00 0.00 0.00 2.00 -
NAPS 1.54 1.56 1.54 1.59 1.61 1.60 1.55 -0.43%
Adjusted Per Share Value based on latest NOSH - 221,428
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.43 5.96 8.61 9.45 8.39 7.73 8.46 7.52%
EPS 0.20 -0.35 -0.39 0.21 0.38 2.21 0.04 193.26%
DPS 0.00 0.00 2.02 2.98 0.00 0.00 2.24 -
NAPS 1.5623 1.5631 1.5528 1.5769 1.6035 1.6015 1.7356 -6.79%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.93 0.88 0.83 0.805 0.80 0.80 0.80 -
P/RPS 10.01 14.80 9.73 8.45 9.50 10.36 10.59 -3.69%
P/EPS 465.00 -251.43 -217.27 383.33 210.53 36.20 2,000.00 -62.29%
EY 0.22 -0.40 -0.46 0.26 0.48 2.76 0.05 169.24%
DY 0.00 0.00 2.41 3.73 0.00 0.00 2.50 -
P/NAPS 0.60 0.56 0.54 0.51 0.50 0.50 0.52 10.03%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 08/05/14 17/02/14 14/11/13 14/08/13 09/05/13 25/02/13 -
Price 0.935 0.92 0.84 0.82 0.80 0.78 0.79 -
P/RPS 10.06 15.48 9.84 8.61 9.50 10.10 10.46 -2.57%
P/EPS 467.50 -262.86 -219.89 390.48 210.53 35.29 1,975.00 -61.83%
EY 0.21 -0.38 -0.45 0.26 0.48 2.83 0.05 161.00%
DY 0.00 0.00 2.38 3.66 0.00 0.00 2.53 -
P/NAPS 0.61 0.59 0.55 0.52 0.50 0.49 0.51 12.71%

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