[NOMAD] YoY 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- -44.97%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
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 21,936 21,094 19,343 20,746 17,283 10,759 7,649 19.18%
PBT 2,283 679 833 3,951 367 1,478 -2,239 -
Tax -484 -214 -402 -423 -338 -579 -482 0.06%
NP 1,799 465 431 3,528 29 899 -2,721 -
-
NP to SH 1,799 465 431 3,528 29 899 -2,721 -
-
Tax Rate 21.20% 31.52% 48.26% 10.71% 92.10% 39.17% - -
Total Cost 20,137 20,629 18,912 17,218 17,254 9,860 10,370 11.68%
-
Net Worth 346,474 352,071 349,336 348,334 328,130 310,154 315,182 1.58%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 6,642 - - - - - -
Div Payout % - 1,428.57% - - - - - -
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 346,474 352,071 349,336 348,334 328,130 310,154 315,182 1.58%
NOSH 222,098 221,428 226,842 223,291 209,000 224,749 226,749 -0.34%
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 8.20% 2.20% 2.23% 17.01% 0.17% 8.36% -35.57% -
ROE 0.52% 0.13% 0.12% 1.01% 0.01% 0.29% -0.86% -
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 9.88 9.53 8.53 9.29 8.27 4.79 3.37 19.62%
EPS 0.81 0.21 0.19 1.58 0.00 0.40 -1.20 -
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 9.82 9.45 8.66 9.29 7.74 4.82 3.43 19.15%
EPS 0.81 0.21 0.19 1.58 0.01 0.40 -1.22 -
DPS 0.00 2.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5518 1.5769 1.5646 1.5602 1.4697 1.3892 1.4117 1.58%
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 9.42 8.45 9.26 6.78 6.17 12.74 26.68 -15.92%
P/EPS 114.81 383.33 415.79 39.87 3,675.52 152.50 -75.00 -
EY 0.87 0.26 0.24 2.51 0.03 0.66 -1.33 -
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 9.42 8.61 9.26 7.32 8.46 12.32 17.79 -10.05%
P/EPS 114.81 390.48 415.79 43.04 5,044.83 147.50 -50.00 -
EY 0.87 0.26 0.24 2.32 0.02 0.68 -2.00 -
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