[NOMAD] QoQ TTM 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- -15.12%
YoY- 136.67%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 75,495 74,653 72,339 76,291 75,958 74,207 75,173 0.28%
PBT 2,900 1,296 1,579 7,227 10,380 10,534 10,854 -58.48%
Tax -2,291 -2,021 -1,912 -1,838 -4,031 -4,219 -4,323 -34.48%
NP 609 -725 -333 5,389 6,349 6,315 6,531 -79.40%
-
NP to SH 609 -725 -333 5,389 6,349 6,315 6,531 -79.40%
-
Tax Rate 79.00% 155.94% 121.09% 25.43% 38.83% 40.05% 39.83% -
Total Cost 74,886 75,378 72,672 70,902 69,609 67,892 68,642 5.97%
-
Net Worth 346,474 348,809 348,994 346,687 352,071 358,013 357,574 -2.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,502 11,145 11,145 15,614 11,642 5,000 5,000 -6.74%
Div Payout % 739.32% 0.00% 0.00% 289.76% 183.38% 79.18% 76.56% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 346,474 348,809 348,994 346,687 352,071 358,013 357,574 -2.07%
NOSH 222,098 226,499 223,714 225,121 221,428 222,368 223,484 -0.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.81% -0.97% -0.46% 7.06% 8.36% 8.51% 8.69% -
ROE 0.18% -0.21% -0.10% 1.55% 1.80% 1.76% 1.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.99 32.96 32.34 33.89 34.30 33.37 33.64 0.69%
EPS 0.27 -0.32 -0.15 2.39 2.87 2.84 2.92 -79.52%
DPS 2.00 4.92 5.00 7.00 5.26 2.25 2.24 -7.27%
NAPS 1.56 1.54 1.56 1.54 1.59 1.61 1.60 -1.67%
Adjusted Per Share Value based on latest NOSH - 225,121
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.81 33.44 32.40 34.17 34.02 33.24 33.67 0.27%
EPS 0.27 -0.32 -0.15 2.41 2.84 2.83 2.93 -79.56%
DPS 2.02 4.99 4.99 6.99 5.21 2.24 2.24 -6.65%
NAPS 1.5518 1.5623 1.5631 1.5528 1.5769 1.6035 1.6015 -2.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.93 0.93 0.88 0.83 0.805 0.80 0.80 -
P/RPS 2.74 2.82 2.72 2.45 2.35 2.40 2.38 9.83%
P/EPS 339.17 -290.54 -591.20 34.67 28.08 28.17 27.38 434.55%
EY 0.29 -0.34 -0.17 2.88 3.56 3.55 3.65 -81.49%
DY 2.15 5.29 5.68 8.43 6.53 2.81 2.80 -16.13%
P/NAPS 0.60 0.60 0.56 0.54 0.51 0.50 0.50 12.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 14/08/14 08/05/14 17/02/14 14/11/13 14/08/13 09/05/13 -
Price 0.93 0.935 0.92 0.84 0.82 0.80 0.78 -
P/RPS 2.74 2.84 2.85 2.48 2.39 2.40 2.32 11.72%
P/EPS 339.17 -292.11 -618.07 35.09 28.60 28.17 26.69 443.71%
EY 0.29 -0.34 -0.16 2.85 3.50 3.55 3.75 -81.82%
DY 2.15 5.26 5.43 8.33 6.41 2.81 2.87 -17.50%
P/NAPS 0.60 0.61 0.59 0.55 0.52 0.50 0.49 14.44%

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