[NOMAD] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 116.91%
YoY- 621.02%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 76,291 57,078 35,984 17,251 76,173 57,293 37,950 59.08%
PBT 7,227 8,671 7,992 6,890 4,910 3,201 2,368 109.97%
Tax -1,838 -2,422 -2,208 -1,951 -2,633 -1,024 -622 105.51%
NP 5,389 6,249 5,784 4,939 2,277 2,177 1,746 111.55%
-
NP to SH 5,389 6,249 5,784 4,939 2,277 2,177 1,746 111.55%
-
Tax Rate 25.43% 27.93% 27.63% 28.32% 53.63% 31.99% 26.27% -
Total Cost 70,902 50,829 30,200 12,312 73,896 55,116 36,204 56.33%
-
Net Worth 343,181 354,853 359,545 357,574 346,014 342,099 346,961 -0.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 11,142 6,695 - - 4,464 - - -
Div Payout % 206.76% 107.14% - - 196.08% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 343,181 354,853 359,545 357,574 346,014 342,099 346,961 -0.72%
NOSH 222,845 223,178 223,320 223,484 223,235 222,142 223,846 -0.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.06% 10.95% 16.07% 28.63% 2.99% 3.80% 4.60% -
ROE 1.57% 1.76% 1.61% 1.38% 0.66% 0.64% 0.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.23 25.58 16.11 7.72 34.12 25.79 16.95 59.56%
EPS 2.42 2.80 2.59 2.21 1.02 0.98 0.78 112.28%
DPS 5.00 3.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.54 1.59 1.61 1.60 1.55 1.54 1.55 -0.42%
Adjusted Per Share Value based on latest NOSH - 223,484
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.17 25.56 16.12 7.73 34.12 25.66 17.00 59.06%
EPS 2.41 2.80 2.59 2.21 1.02 0.98 0.78 111.70%
DPS 4.99 3.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.5371 1.5894 1.6104 1.6015 1.5498 1.5322 1.554 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.83 0.805 0.80 0.80 0.80 0.79 0.80 -
P/RPS 2.42 3.15 4.96 10.36 2.34 3.06 4.72 -35.86%
P/EPS 34.32 28.75 30.89 36.20 78.43 80.61 102.56 -51.70%
EY 2.91 3.48 3.24 2.76 1.28 1.24 0.97 107.59%
DY 6.02 3.73 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.54 0.51 0.50 0.50 0.52 0.51 0.52 2.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 14/11/13 14/08/13 09/05/13 25/02/13 06/11/12 10/08/12 -
Price 0.84 0.82 0.80 0.78 0.79 0.79 0.79 -
P/RPS 2.45 3.21 4.96 10.10 2.32 3.06 4.66 -34.78%
P/EPS 34.74 29.29 30.89 35.29 77.45 80.61 101.28 -50.90%
EY 2.88 3.41 3.24 2.83 1.29 1.24 0.99 103.38%
DY 5.95 3.66 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 0.55 0.52 0.50 0.49 0.51 0.51 0.51 5.14%

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