[NOMAD] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -35.32%
YoY- 136.67%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 80,840 76,291 76,173 76,919 69,986 44,366 25,848 20.91%
PBT 14,711 7,227 4,910 7,674 3,857 3,107 -5,854 -
Tax -2,793 -1,838 -2,633 -1,539 -205 -1,748 -1,780 7.79%
NP 11,918 5,389 2,277 6,135 3,652 1,359 -7,634 -
-
NP to SH 11,918 5,389 2,277 6,135 3,652 1,359 -7,634 -
-
Tax Rate 18.99% 25.43% 53.63% 20.05% 5.32% 56.26% - -
Total Cost 68,922 70,902 73,896 70,784 66,334 43,007 33,482 12.78%
-
Net Worth 359,325 343,181 346,014 352,483 358,352 299,919 309,850 2.49%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 11,142 4,464 4,461 4,564 - - -
Div Payout % - 206.76% 196.08% 72.73% 125.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 359,325 343,181 346,014 352,483 358,352 299,919 309,850 2.49%
NOSH 223,183 222,845 223,235 223,090 228,249 217,333 224,529 -0.10%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.74% 7.06% 2.99% 7.98% 5.22% 3.06% -29.53% -
ROE 3.32% 1.57% 0.66% 1.74% 1.02% 0.45% -2.46% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.22 34.23 34.12 34.48 30.66 20.41 11.51 21.04%
EPS 5.34 2.42 1.02 2.75 1.64 0.60 -3.40 -
DPS 0.00 5.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.61 1.54 1.55 1.58 1.57 1.38 1.38 2.60%
Adjusted Per Share Value based on latest NOSH - 225,121
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.21 34.17 34.12 34.45 31.35 19.87 11.58 20.91%
EPS 5.34 2.41 1.02 2.75 1.64 0.61 -3.42 -
DPS 0.00 4.99 2.00 2.00 2.04 0.00 0.00 -
NAPS 1.6094 1.5371 1.5498 1.5787 1.605 1.3433 1.3878 2.49%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.93 0.83 0.80 0.74 0.59 0.47 0.70 -
P/RPS 2.57 2.42 2.34 2.15 1.92 2.30 6.08 -13.36%
P/EPS 17.42 34.32 78.43 26.91 36.87 75.16 -20.59 -
EY 5.74 2.91 1.28 3.72 2.71 1.33 -4.86 -
DY 0.00 6.02 2.50 2.70 3.39 0.00 0.00 -
P/NAPS 0.58 0.54 0.52 0.47 0.38 0.34 0.51 2.16%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 17/02/14 25/02/13 24/02/12 25/02/11 22/02/10 27/02/09 -
Price 0.83 0.84 0.79 0.78 0.58 0.45 0.68 -
P/RPS 2.29 2.45 2.32 2.26 1.89 2.20 5.91 -14.61%
P/EPS 15.54 34.74 77.45 28.36 36.25 71.96 -20.00 -
EY 6.43 2.88 1.29 3.53 2.76 1.39 -5.00 -
DY 0.00 5.95 2.53 2.56 3.45 0.00 0.00 -
P/NAPS 0.52 0.55 0.51 0.49 0.37 0.33 0.49 0.99%

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