[NOMAD] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 297.13%
YoY- 286.88%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,635 17,886 21,936 21,047 13,299 19,213 21,094 -36.68%
PBT 130 12,153 2,283 819 1,242 -1,444 679 -66.81%
Tax -326 -1,704 -484 -366 -2,025 584 -214 32.42%
NP -196 10,449 1,799 453 -783 -860 465 -
-
NP to SH -196 10,449 1,799 453 -783 -860 465 -
-
Tax Rate 250.77% 14.02% 21.20% 44.69% 163.04% - 31.52% -
Total Cost 10,831 7,437 20,137 20,594 14,082 20,073 20,629 -34.94%
-
Net Worth 363,928 359,463 346,474 348,809 348,994 346,687 352,071 2.23%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 4,502 6,642 -
Div Payout % - - - - - 0.00% 1,428.57% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 363,928 359,463 346,474 348,809 348,994 346,687 352,071 2.23%
NOSH 223,269 223,269 222,098 226,499 223,714 225,121 221,428 0.55%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -1.84% 58.42% 8.20% 2.15% -5.89% -4.48% 2.20% -
ROE -0.05% 2.91% 0.52% 0.13% -0.22% -0.25% 0.13% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.76 8.01 9.88 9.29 5.94 8.53 9.53 -37.07%
EPS 0.00 4.68 0.81 0.20 0.43 -0.39 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 1.63 1.61 1.56 1.54 1.56 1.54 1.59 1.67%
Adjusted Per Share Value based on latest NOSH - 222,098
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.76 8.01 9.82 9.43 5.96 8.61 9.45 -36.71%
EPS 0.00 4.68 0.81 0.20 -0.35 -0.39 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 2.02 2.98 -
NAPS 1.63 1.61 1.5518 1.5623 1.5631 1.5528 1.5769 2.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.13 0.93 0.93 0.93 0.88 0.83 0.805 -
P/RPS 23.72 11.61 9.42 10.01 14.80 9.73 8.45 99.11%
P/EPS -1,287.22 19.87 114.81 465.00 -251.43 -217.27 383.33 -
EY -0.08 5.03 0.87 0.22 -0.40 -0.46 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 2.41 3.73 -
P/NAPS 0.69 0.58 0.60 0.60 0.56 0.54 0.51 22.34%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 06/11/14 14/08/14 08/05/14 17/02/14 14/11/13 -
Price 1.04 0.83 0.93 0.935 0.92 0.84 0.82 -
P/RPS 21.83 10.36 9.42 10.06 15.48 9.84 8.61 86.04%
P/EPS -1,184.69 17.74 114.81 467.50 -262.86 -219.89 390.48 -
EY -0.08 5.64 0.87 0.21 -0.38 -0.45 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 2.38 3.66 -
P/NAPS 0.64 0.52 0.60 0.61 0.59 0.55 0.52 14.86%

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