[NOMAD] YoY 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- -284.95%
YoY- -960.0%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
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 17,886 19,213 18,880 19,465 18,008 16,173 7,783 14.86%
PBT 12,153 -1,444 1,709 1,661 1,090 1,716 -3,366 -
Tax -1,704 584 -1,609 -341 -759 -581 -401 27.25%
NP 10,449 -860 100 1,320 331 1,135 -3,767 -
-
NP to SH 10,449 -860 100 1,320 331 1,135 -3,767 -
-
Tax Rate 14.02% - 94.15% 20.53% 69.63% 33.86% - -
Total Cost 7,437 20,073 18,780 18,145 17,677 15,038 11,550 -7.07%
-
Net Worth 359,463 346,687 387,499 353,491 330,999 308,291 305,791 2.73%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 4,502 5,000 4,474 6,619 - - -
Div Payout % - 0.00% 5,000.00% 338.98% 2,000.00% - - -
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 359,463 346,687 387,499 353,491 330,999 308,291 305,791 2.73%
NOSH 223,269 225,121 250,000 223,728 330,999 223,400 221,588 0.12%
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 58.42% -4.48% 0.53% 6.78% 1.84% 7.02% -48.40% -
ROE 2.91% -0.25% 0.03% 0.37% 0.10% 0.37% -1.23% -
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 8.01 8.53 7.55 8.70 5.44 7.24 3.51 14.73%
EPS 4.68 -0.39 0.04 0.59 0.15 0.50 -1.70 -
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.61 1.54 1.55 1.58 1.00 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 8.01 8.61 8.46 8.72 8.07 7.24 3.49 14.84%
EPS 4.68 -0.39 0.04 0.59 0.15 0.51 -1.69 -
DPS 0.00 2.02 2.24 2.00 2.97 0.00 0.00 -
NAPS 1.61 1.5528 1.7356 1.5833 1.4825 1.3808 1.3696 2.73%
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 11.61 9.73 10.59 8.51 10.84 6.49 19.93 -8.60%
P/EPS 19.87 -217.27 2,000.00 125.42 590.00 92.51 -41.18 -
EY 5.03 -0.46 0.05 0.80 0.17 1.08 -2.43 -
DY 0.00 2.41 2.50 2.70 3.39 0.00 0.00 -
P/NAPS 0.58 0.54 0.52 0.47 0.59 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 10.36 9.84 10.46 8.97 10.66 6.22 19.36 -9.89%
P/EPS 17.74 -219.89 1,975.00 132.20 580.00 88.57 -40.00 -
EY 5.64 -0.45 0.05 0.76 0.17 1.13 -2.50 -
DY 0.00 2.38 2.53 2.56 3.45 0.00 0.00 -
P/NAPS 0.52 0.55 0.51 0.49 0.58 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