[NOMAD] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 396.77%
YoY- -76.49%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 83,938 76,104 76,390 76,605 66,366 37,590 24,086 23.11%
PBT 3,410 11,561 4,268 8,017 3,689 1,854 -3,317 -
Tax -1,452 -3,229 -1,365 -1,597 738 -1,556 -1,838 -3.85%
NP 1,958 8,332 2,902 6,420 4,428 298 -5,156 -
-
NP to SH 1,958 8,332 2,902 6,420 4,308 298 -5,156 -
-
Tax Rate 42.58% 27.93% 31.98% 19.92% -20.01% 83.93% - -
Total Cost 81,980 67,772 73,488 70,185 61,938 37,292 29,242 18.73%
-
Net Worth 347,218 354,853 342,099 347,749 338,178 309,119 316,184 1.57%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 8,927 - - - - - -
Div Payout % - 107.14% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 347,218 354,853 342,099 347,749 338,178 309,119 316,184 1.57%
NOSH 222,575 223,178 222,142 222,916 215,400 223,999 227,470 -0.36%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.33% 10.95% 3.80% 8.38% 6.67% 0.79% -21.41% -
ROE 0.56% 2.35% 0.85% 1.85% 1.27% 0.10% -1.63% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.71 34.10 34.39 34.37 30.81 16.78 10.59 23.56%
EPS 0.88 3.73 1.31 2.88 2.00 0.13 -2.27 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.59 1.54 1.56 1.57 1.38 1.39 1.94%
Adjusted Per Share Value based on latest NOSH - 222,098
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.60 34.09 34.21 34.31 29.72 16.84 10.79 23.11%
EPS 0.88 3.73 1.30 2.88 1.93 0.13 -2.31 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5552 1.5894 1.5322 1.5575 1.5147 1.3845 1.4162 1.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.93 0.805 0.79 0.63 0.51 0.61 0.90 -
P/RPS 2.47 2.36 2.30 1.83 1.66 3.63 8.50 -18.60%
P/EPS 105.68 21.56 60.46 21.87 25.50 457.50 -39.71 -
EY 0.95 4.64 1.65 4.57 3.92 0.22 -2.52 -
DY 0.00 4.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.51 0.40 0.32 0.44 0.65 -1.32%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 06/11/14 14/11/13 06/11/12 25/11/11 23/11/10 24/11/09 28/11/08 -
Price 0.93 0.82 0.79 0.68 0.70 0.59 0.60 -
P/RPS 2.47 2.40 2.30 1.98 2.27 3.52 5.67 -12.92%
P/EPS 105.68 21.96 60.46 23.61 35.00 442.50 -26.47 -
EY 0.95 4.55 1.65 4.24 2.86 0.23 -3.78 -
DY 0.00 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.51 0.44 0.45 0.43 0.43 5.70%

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