[NOMAD] YoY Cumulative Quarter 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- 57.85%
YoY- -105.71%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 41,018 35,984 37,950 36,708 32,492 17,434 10,416 25.65%
PBT 275 7,992 2,368 2,062 2,400 -87 -249 -
Tax -605 -2,208 -622 -775 892 -588 -897 -6.35%
NP -330 5,784 1,746 1,287 3,292 -675 -1,146 -18.73%
-
NP to SH -330 5,784 1,746 1,287 3,292 -675 -1,146 -18.73%
-
Tax Rate 220.00% 27.63% 26.27% 37.58% -37.17% - - -
Total Cost 41,348 30,200 36,204 35,421 29,200 18,109 11,562 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 -0.10% 1.61% 0.50% 0.36% 0.97% -0.22% -0.35% -
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 18.64 16.11 16.95 16.54 14.80 7.75 4.54 26.52%
EPS -0.15 2.59 0.78 0.58 1.50 -0.30 -0.50 -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 - 226,499
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.37 16.12 17.00 16.44 14.55 7.81 4.67 25.62%
EPS -0.15 2.59 0.78 0.58 1.47 -0.30 -0.51 -18.44%
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 4.99 4.96 4.72 3.81 3.65 8.52 20.68 -21.08%
P/EPS -620.00 30.89 102.56 108.62 36.00 -220.00 -188.00 21.99%
EY -0.16 3.24 0.97 0.92 2.78 -0.45 -0.53 -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 5.01 4.96 4.66 3.81 4.12 8.26 24.21 -23.08%
P/EPS -623.33 30.89 101.28 108.62 40.67 -213.33 -220.00 18.94%
EY -0.16 3.24 0.99 0.92 2.46 -0.47 -0.45 -15.82%
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