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

Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.54%
YoY- 81.56%
Quarter Report
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 75,495 75,958 76,758 75,462 65,948 35,977 23,397 21.54%
PBT 2,900 10,380 4,862 7,103 4,483 -1,975 -2,384 -
Tax -2,291 -4,031 -1,365 -1,957 -27 -1,568 -2,294 -0.02%
NP 609 6,349 3,497 5,146 4,456 -3,543 -4,678 -
-
NP to SH 609 6,349 3,497 5,146 4,456 -3,543 -4,678 -
-
Tax Rate 79.00% 38.83% 28.07% 27.55% 0.60% - - -
Total Cost 74,886 69,609 73,261 70,316 61,492 39,520 28,075 17.75%
-
Net Worth 346,474 352,071 349,336 348,334 209,000 310,154 315,182 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 4,502 11,642 4,474 6,619 - - - -
Div Payout % 739.32% 183.38% 127.95% 128.64% - - - -
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 346,474 352,071 349,336 348,334 209,000 310,154 315,182 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 0.81% 8.36% 4.56% 6.82% 6.76% -9.85% -19.99% -
ROE 0.18% 1.80% 1.00% 1.48% 2.13% -1.14% -1.48% -
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 33.99 34.30 33.84 33.80 31.55 16.01 10.32 21.96%
EPS 0.27 2.87 1.54 2.30 2.13 -1.58 -2.06 -
DPS 2.00 5.26 1.97 2.96 0.00 0.00 0.00 -
NAPS 1.56 1.59 1.54 1.56 1.00 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 33.81 34.02 34.38 33.80 29.54 16.11 10.48 21.54%
EPS 0.27 2.84 1.57 2.30 2.00 -1.59 -2.10 -
DPS 2.02 5.21 2.00 2.97 0.00 0.00 0.00 -
NAPS 1.5518 1.5769 1.5646 1.5602 0.9361 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 2.74 2.35 2.33 1.86 1.62 3.81 8.72 -17.53%
P/EPS 339.17 28.08 51.25 27.34 23.92 -38.70 -43.62 -
EY 0.29 3.56 1.95 3.66 4.18 -2.58 -2.29 -
DY 2.15 6.53 2.50 4.71 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.51 0.40 0.51 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 2.74 2.39 2.33 2.01 2.22 3.69 5.81 -11.76%
P/EPS 339.17 28.60 51.25 29.51 32.83 -37.43 -29.08 -
EY 0.29 3.50 1.95 3.39 3.05 -2.67 -3.44 -
DY 2.15 6.41 2.50 4.36 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.51 0.44 0.70 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