[NOMAD] YoY Annualized Quarter 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- -41.45%
YoY- 231.27%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 82,036 71,968 75,900 73,416 64,984 34,868 20,832 25.65%
PBT 550 15,984 4,736 4,124 4,800 -174 -498 -
Tax -1,210 -4,416 -1,244 -1,550 1,784 -1,176 -1,794 -6.35%
NP -660 11,568 3,492 2,574 6,584 -1,350 -2,292 -18.73%
-
NP to SH -660 11,568 3,492 2,574 6,584 -1,350 -2,292 -18.73%
-
Tax Rate 220.00% 27.63% 26.27% 37.58% -37.17% - - -
Total Cost 82,696 60,400 72,408 70,842 58,400 36,218 23,124 23.65%
-
Net Worth 338,799 359,545 346,961 352,815 337,978 308,249 323,171 0.78%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 338,799 359,545 346,961 352,815 337,978 308,249 323,171 0.78%
NOSH 219,999 223,320 223,846 221,896 219,466 224,999 229,200 -0.68%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -0.80% 16.07% 4.60% 3.51% 10.13% -3.87% -11.00% -
ROE -0.19% 3.22% 1.01% 0.73% 1.95% -0.44% -0.71% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.29 32.23 33.91 33.09 29.61 15.50 9.09 26.50%
EPS -0.30 5.18 1.56 1.16 3.00 -0.60 -1.00 -18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.61 1.55 1.59 1.54 1.37 1.41 1.48%
Adjusted Per Share Value based on latest NOSH - 222,368
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 36.74 32.23 33.99 32.88 29.11 15.62 9.33 25.65%
EPS -0.30 5.18 1.56 1.15 2.95 -0.60 -1.03 -18.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5175 1.6104 1.554 1.5802 1.5138 1.3806 1.4475 0.78%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.93 0.80 0.80 0.63 0.54 0.66 0.94 -
P/RPS 2.49 2.48 2.36 1.90 1.82 4.26 10.34 -21.11%
P/EPS -310.00 15.44 51.28 54.31 18.00 -110.00 -94.00 21.99%
EY -0.32 6.48 1.95 1.84 5.56 -0.91 -1.06 -18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.52 0.40 0.35 0.48 0.67 -1.82%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 14/08/14 14/08/13 10/08/12 19/08/11 27/08/10 28/08/09 22/08/08 -
Price 0.935 0.80 0.79 0.63 0.61 0.64 1.10 -
P/RPS 2.51 2.48 2.33 1.90 2.06 4.13 12.10 -23.05%
P/EPS -311.67 15.44 50.64 54.31 20.33 -106.67 -110.00 18.94%
EY -0.32 6.48 1.97 1.84 4.92 -0.94 -0.91 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.51 0.40 0.40 0.47 0.78 -4.01%

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