[NOMAD] QoQ 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- 8.95%
YoY- -115.85%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 17,886 21,936 21,047 13,299 19,213 21,094 18,733 -3.02%
PBT 12,153 2,283 819 1,242 -1,444 679 1,102 393.29%
Tax -1,704 -484 -366 -2,025 584 -214 -257 251.71%
NP 10,449 1,799 453 -783 -860 465 845 432.29%
-
NP to SH 10,449 1,799 453 -783 -860 465 845 432.29%
-
Tax Rate 14.02% 21.20% 44.69% 163.04% - 31.52% 23.32% -
Total Cost 7,437 20,137 20,594 14,082 20,073 20,629 17,888 -44.20%
-
Net Worth 359,463 346,474 348,809 348,994 346,687 352,071 358,013 0.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 4,502 6,642 - -
Div Payout % - - - - 0.00% 1,428.57% - -
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 359,463 346,474 348,809 348,994 346,687 352,071 358,013 0.26%
NOSH 223,269 222,098 226,499 223,714 225,121 221,428 222,368 0.26%
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 58.42% 8.20% 2.15% -5.89% -4.48% 2.20% 4.51% -
ROE 2.91% 0.52% 0.13% -0.22% -0.25% 0.13% 0.24% -
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 8.01 9.88 9.29 5.94 8.53 9.53 8.42 -3.26%
EPS 4.68 0.81 0.20 0.43 -0.39 0.21 0.38 430.87%
DPS 0.00 0.00 0.00 0.00 2.00 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 8.01 9.82 9.43 5.96 8.61 9.45 8.39 -3.03%
EPS 4.68 0.81 0.20 -0.35 -0.39 0.21 0.38 430.87%
DPS 0.00 0.00 0.00 0.00 2.02 2.98 0.00 -
NAPS 1.61 1.5518 1.5623 1.5631 1.5528 1.5769 1.6035 0.26%
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 11.61 9.42 10.01 14.80 9.73 8.45 9.50 14.26%
P/EPS 19.87 114.81 465.00 -251.43 -217.27 383.33 210.53 -79.18%
EY 5.03 0.87 0.22 -0.40 -0.46 0.26 0.48 376.82%
DY 0.00 0.00 0.00 0.00 2.41 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 10.36 9.42 10.06 15.48 9.84 8.61 9.50 5.93%
P/EPS 17.74 114.81 467.50 -262.86 -219.89 390.48 210.53 -80.69%
EY 5.64 0.87 0.21 -0.38 -0.45 0.26 0.48 414.52%
DY 0.00 0.00 0.00 0.00 2.38 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