[NOMAD] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.31%
YoY- -4.23%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 72,339 76,291 75,958 74,207 75,173 76,173 76,758 -3.87%
PBT 1,579 7,227 10,380 10,534 10,854 4,910 4,862 -52.78%
Tax -1,912 -1,838 -4,031 -4,219 -4,323 -2,633 -1,365 25.21%
NP -333 5,389 6,349 6,315 6,531 2,277 3,497 -
-
NP to SH -333 5,389 6,349 6,315 6,531 2,277 3,497 -
-
Tax Rate 121.09% 25.43% 38.83% 40.05% 39.83% 53.63% 28.07% -
Total Cost 72,672 70,902 69,609 67,892 68,642 73,896 73,261 -0.53%
-
Net Worth 348,994 346,687 352,071 358,013 357,574 387,499 349,336 -0.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 11,145 15,614 11,642 5,000 5,000 5,000 4,474 83.86%
Div Payout % 0.00% 289.76% 183.38% 79.18% 76.56% 219.59% 127.95% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 348,994 346,687 352,071 358,013 357,574 387,499 349,336 -0.06%
NOSH 223,714 225,121 221,428 222,368 223,484 250,000 226,842 -0.92%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.46% 7.06% 8.36% 8.51% 8.69% 2.99% 4.56% -
ROE -0.10% 1.55% 1.80% 1.76% 1.83% 0.59% 1.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.34 33.89 34.30 33.37 33.64 30.47 33.84 -2.98%
EPS -0.15 2.39 2.87 2.84 2.92 0.91 1.54 -
DPS 5.00 7.00 5.26 2.25 2.24 2.00 1.97 86.17%
NAPS 1.56 1.54 1.59 1.61 1.60 1.55 1.54 0.86%
Adjusted Per Share Value based on latest NOSH - 222,368
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.40 34.17 34.02 33.24 33.67 34.12 34.38 -3.88%
EPS -0.15 2.41 2.84 2.83 2.93 1.02 1.57 -
DPS 4.99 6.99 5.21 2.24 2.24 2.24 2.00 84.05%
NAPS 1.5631 1.5528 1.5769 1.6035 1.6015 1.7356 1.5646 -0.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.88 0.83 0.805 0.80 0.80 0.80 0.79 -
P/RPS 2.72 2.45 2.35 2.40 2.38 2.63 2.33 10.87%
P/EPS -591.20 34.67 28.08 28.17 27.38 87.83 51.25 -
EY -0.17 2.88 3.56 3.55 3.65 1.14 1.95 -
DY 5.68 8.43 6.53 2.81 2.80 2.50 2.50 72.91%
P/NAPS 0.56 0.54 0.51 0.50 0.50 0.52 0.51 6.43%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 17/02/14 14/11/13 14/08/13 09/05/13 25/02/13 06/11/12 -
Price 0.92 0.84 0.82 0.80 0.78 0.79 0.79 -
P/RPS 2.85 2.48 2.39 2.40 2.32 2.59 2.33 14.38%
P/EPS -618.07 35.09 28.60 28.17 26.69 86.74 51.25 -
EY -0.16 2.85 3.50 3.55 3.75 1.15 1.95 -
DY 5.43 8.33 6.41 2.81 2.87 2.53 2.50 67.79%
P/NAPS 0.59 0.55 0.52 0.50 0.49 0.51 0.51 10.21%

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