[NOMAD] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.55%
YoY- -62.89%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 76,104 71,968 69,004 76,173 76,390 75,900 73,004 2.80%
PBT 11,561 15,984 27,560 4,910 4,268 4,736 3,784 110.41%
Tax -3,229 -4,416 -7,804 -2,633 -1,365 -1,244 -1,044 112.13%
NP 8,332 11,568 19,756 2,277 2,902 3,492 2,740 109.75%
-
NP to SH 8,332 11,568 19,756 2,277 2,902 3,492 2,740 109.75%
-
Tax Rate 27.93% 27.63% 28.32% 53.63% 31.98% 26.27% 27.59% -
Total Cost 67,772 60,400 49,248 73,896 73,488 72,408 70,264 -2.37%
-
Net Worth 354,853 359,545 357,574 346,014 342,099 346,961 351,338 0.66%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,927 - - 4,464 - - - -
Div Payout % 107.14% - - 196.08% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 354,853 359,545 357,574 346,014 342,099 346,961 351,338 0.66%
NOSH 223,178 223,320 223,484 223,235 222,142 223,846 220,967 0.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.95% 16.07% 28.63% 2.99% 3.80% 4.60% 3.75% -
ROE 2.35% 3.22% 5.53% 0.66% 0.85% 1.01% 0.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.10 32.23 30.88 34.12 34.39 33.91 33.04 2.12%
EPS 3.73 5.18 8.84 1.02 1.31 1.56 1.24 108.24%
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.60 1.55 1.54 1.55 1.59 0.00%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.09 32.23 30.91 34.12 34.21 33.99 32.70 2.81%
EPS 3.73 5.18 8.85 1.02 1.30 1.56 1.23 109.36%
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.5894 1.6104 1.6015 1.5498 1.5322 1.554 1.5736 0.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.805 0.80 0.80 0.80 0.79 0.80 0.80 -
P/RPS 2.36 2.48 2.59 2.34 2.30 2.36 2.42 -1.65%
P/EPS 21.56 15.44 9.05 78.43 60.46 51.28 64.52 -51.81%
EY 4.64 6.48 11.05 1.28 1.65 1.95 1.55 107.57%
DY 4.97 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.52 0.51 0.52 0.50 1.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 14/08/13 09/05/13 25/02/13 06/11/12 10/08/12 11/05/12 -
Price 0.82 0.80 0.78 0.79 0.79 0.79 0.80 -
P/RPS 2.40 2.48 2.53 2.32 2.30 2.33 2.42 -0.55%
P/EPS 21.96 15.44 8.82 77.45 60.46 50.64 64.52 -51.21%
EY 4.55 6.48 11.33 1.29 1.65 1.97 1.55 104.88%
DY 4.88 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.49 0.51 0.51 0.51 0.50 2.64%

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