[NOMAD] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4839.0%
YoY- 621.02%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,213 21,094 18,733 17,251 18,880 19,343 19,699 -1.64%
PBT -1,444 679 1,102 6,890 1,709 833 1,422 -
Tax 584 -214 -257 -1,951 -1,609 -402 -361 -
NP -860 465 845 4,939 100 431 1,061 -
-
NP to SH -860 465 845 4,939 100 431 1,061 -
-
Tax Rate - 31.52% 23.32% 28.32% 94.15% 48.26% 25.39% -
Total Cost 20,073 20,629 17,888 12,312 18,780 18,912 18,638 5.05%
-
Net Worth 346,687 352,071 358,013 357,574 387,499 349,336 342,614 0.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,502 6,642 - - 5,000 - - -
Div Payout % 0.00% 1,428.57% - - 5,000.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 346,687 352,071 358,013 357,574 387,499 349,336 342,614 0.78%
NOSH 225,121 221,428 222,368 223,484 250,000 226,842 221,041 1.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.48% 2.20% 4.51% 28.63% 0.53% 2.23% 5.39% -
ROE -0.25% 0.13% 0.24% 1.38% 0.03% 0.12% 0.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.53 9.53 8.42 7.72 7.55 8.53 8.91 -2.85%
EPS -0.39 0.21 0.38 2.21 0.04 0.19 0.48 -
DPS 2.00 3.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.54 1.59 1.61 1.60 1.55 1.54 1.55 -0.42%
Adjusted Per Share Value based on latest NOSH - 223,484
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.61 9.45 8.39 7.73 8.46 8.66 8.82 -1.58%
EPS -0.39 0.21 0.38 2.21 0.04 0.19 0.48 -
DPS 2.02 2.98 0.00 0.00 2.24 0.00 0.00 -
NAPS 1.5528 1.5769 1.6035 1.6015 1.7356 1.5646 1.5345 0.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.83 0.805 0.80 0.80 0.80 0.79 0.80 -
P/RPS 9.73 8.45 9.50 10.36 10.59 9.26 8.98 5.47%
P/EPS -217.27 383.33 210.53 36.20 2,000.00 415.79 166.67 -
EY -0.46 0.26 0.48 2.76 0.05 0.24 0.60 -
DY 2.41 3.73 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.54 0.51 0.50 0.50 0.52 0.51 0.52 2.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 14/11/13 14/08/13 09/05/13 25/02/13 06/11/12 10/08/12 -
Price 0.84 0.82 0.80 0.78 0.79 0.79 0.79 -
P/RPS 9.84 8.61 9.50 10.10 10.46 9.26 8.86 7.22%
P/EPS -219.89 390.48 210.53 35.29 1,975.00 415.79 164.58 -
EY -0.45 0.26 0.48 2.83 0.05 0.24 0.61 -
DY 2.38 3.66 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 0.55 0.52 0.50 0.49 0.51 0.51 0.51 5.14%

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