[NOMAD] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.04%
YoY- 187.05%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 62,954 57,078 57,293 57,454 49,775 28,193 18,065 23.11%
PBT 2,558 8,671 3,201 6,013 2,767 1,391 -2,488 -
Tax -1,089 -2,422 -1,024 -1,198 554 -1,167 -1,379 -3.85%
NP 1,469 6,249 2,177 4,815 3,321 224 -3,867 -
-
NP to SH 1,469 6,249 2,177 4,815 3,231 224 -3,867 -
-
Tax Rate 42.57% 27.93% 31.99% 19.92% -20.02% 83.90% - -
Total Cost 61,485 50,829 55,116 52,639 46,454 27,969 21,932 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 - 6,695 - - - - - -
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 0.42% 1.76% 0.64% 1.38% 0.96% 0.07% -1.22% -
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 28.28 25.58 25.79 25.77 23.11 12.59 7.94 23.56%
EPS 0.66 2.80 0.98 2.16 1.50 0.10 -1.70 -
DPS 0.00 3.00 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 - 221,428
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 28.20 25.56 25.66 25.73 22.29 12.63 8.09 23.12%
EPS 0.66 2.80 0.98 2.16 1.45 0.10 -1.73 -
DPS 0.00 3.00 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 3.29 3.15 3.06 2.44 2.21 4.85 11.33 -18.61%
P/EPS 140.91 28.75 80.61 29.17 34.00 610.00 -52.94 -
EY 0.71 3.48 1.24 3.43 2.94 0.16 -1.89 -
DY 0.00 3.73 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 3.29 3.21 3.06 2.64 3.03 4.69 7.56 -12.94%
P/EPS 140.91 29.29 80.61 31.48 46.67 590.00 -35.29 -
EY 0.71 3.41 1.24 3.18 2.14 0.17 -2.83 -
DY 0.00 3.66 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