[NOMAD] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -117.72%
YoY- -111.48%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 71,504 74,168 75,495 74,653 72,339 76,291 75,958 -3.95%
PBT 15,385 16,497 2,900 1,296 1,579 7,227 10,380 30.02%
Tax -2,880 -4,579 -2,291 -2,021 -1,912 -1,838 -4,031 -20.09%
NP 12,505 11,918 609 -725 -333 5,389 6,349 57.19%
-
NP to SH 12,505 11,918 609 -725 -333 5,389 6,349 57.19%
-
Tax Rate 18.72% 27.76% 79.00% 155.94% 121.09% 25.43% 38.83% -
Total Cost 58,999 62,250 74,886 75,378 72,672 70,902 69,609 -10.44%
-
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 11,145 11,145 15,614 11,642 -
Div Payout % - - 739.32% 0.00% 0.00% 289.76% 183.38% -
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 17.49% 16.07% 0.81% -0.97% -0.46% 7.06% 8.36% -
ROE 3.44% 3.32% 0.18% -0.21% -0.10% 1.55% 1.80% -
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 32.03 33.22 33.99 32.96 32.34 33.89 34.30 -4.46%
EPS 5.60 5.34 0.27 -0.32 -0.15 2.39 2.87 56.21%
DPS 0.00 0.00 2.00 4.92 5.00 7.00 5.26 -
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 - 226,499
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.03 33.22 33.81 33.44 32.40 34.17 34.02 -3.94%
EPS 5.60 5.34 0.27 -0.32 -0.15 2.41 2.84 57.31%
DPS 0.00 0.00 2.02 4.99 4.99 6.99 5.21 -
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 3.53 2.80 2.74 2.82 2.72 2.45 2.35 31.19%
P/EPS 20.18 17.42 339.17 -290.54 -591.20 34.67 28.08 -19.78%
EY 4.96 5.74 0.29 -0.34 -0.17 2.88 3.56 24.76%
DY 0.00 0.00 2.15 5.29 5.68 8.43 6.53 -
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 3.25 2.50 2.74 2.84 2.85 2.48 2.39 22.76%
P/EPS 18.57 15.55 339.17 -292.11 -618.07 35.09 28.60 -25.03%
EY 5.39 6.43 0.29 -0.34 -0.16 2.85 3.50 33.39%
DY 0.00 0.00 2.15 5.26 5.43 8.33 6.41 -
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