[NOMAD] QoQ TTM 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- -106.18%
YoY- -105.1%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 74,168 75,495 74,653 72,339 76,291 75,958 74,207 -0.03%
PBT 16,497 2,900 1,296 1,579 7,227 10,380 10,534 34.74%
Tax -4,579 -2,291 -2,021 -1,912 -1,838 -4,031 -4,219 5.59%
NP 11,918 609 -725 -333 5,389 6,349 6,315 52.54%
-
NP to SH 11,918 609 -725 -333 5,389 6,349 6,315 52.54%
-
Tax Rate 27.76% 79.00% 155.94% 121.09% 25.43% 38.83% 40.05% -
Total Cost 62,250 74,886 75,378 72,672 70,902 69,609 67,892 -5.60%
-
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 11,145 11,145 15,614 11,642 5,000 -
Div Payout % - 739.32% 0.00% 0.00% 289.76% 183.38% 79.18% -
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 16.07% 0.81% -0.97% -0.46% 7.06% 8.36% 8.51% -
ROE 3.32% 0.18% -0.21% -0.10% 1.55% 1.80% 1.76% -
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 33.22 33.99 32.96 32.34 33.89 34.30 33.37 -0.29%
EPS 5.34 0.27 -0.32 -0.15 2.39 2.87 2.84 52.16%
DPS 0.00 2.00 4.92 5.00 7.00 5.26 2.25 -
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 33.22 33.81 33.44 32.40 34.17 34.02 33.24 -0.04%
EPS 5.34 0.27 -0.32 -0.15 2.41 2.84 2.83 52.52%
DPS 0.00 2.02 4.99 4.99 6.99 5.21 2.24 -
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 2.80 2.74 2.82 2.72 2.45 2.35 2.40 10.79%
P/EPS 17.42 339.17 -290.54 -591.20 34.67 28.08 28.17 -27.35%
EY 5.74 0.29 -0.34 -0.17 2.88 3.56 3.55 37.63%
DY 0.00 2.15 5.29 5.68 8.43 6.53 2.81 -
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 2.50 2.74 2.84 2.85 2.48 2.39 2.40 2.75%
P/EPS 15.55 339.17 -292.11 -618.07 35.09 28.60 28.17 -32.63%
EY 6.43 0.29 -0.34 -0.16 2.85 3.50 3.55 48.42%
DY 0.00 2.15 5.26 5.43 8.33 6.41 2.81 -
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