[NOMAD] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -86.31%
YoY- -93.17%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 53,196 69,004 73,004 69,828 65,828 29,760 17,080 20.83%
PBT 4,968 27,560 3,784 1,960 8,340 -408 2,540 11.82%
Tax -8,100 -7,804 -1,044 -1,460 -1,024 -732 -1,288 35.84%
NP -3,132 19,756 2,740 500 7,316 -1,140 1,252 -
-
NP to SH -3,132 19,756 2,740 500 7,316 -1,140 1,252 -
-
Tax Rate 163.04% 28.32% 27.59% 74.49% 12.28% - 50.71% -
Total Cost 56,328 49,248 70,264 69,328 58,512 30,900 15,828 23.54%
-
Net Worth 348,994 357,574 351,338 335,416 356,654 393,299 441,329 -3.83%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 348,994 357,574 351,338 335,416 356,654 393,299 441,329 -3.83%
NOSH 223,714 223,484 220,967 208,333 228,624 284,999 312,999 -5.44%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -5.89% 28.63% 3.75% 0.72% 11.11% -3.83% 7.33% -
ROE -0.90% 5.53% 0.78% 0.15% 2.05% -0.29% 0.28% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.78 30.88 33.04 33.52 28.79 10.44 5.46 27.77%
EPS 1.72 8.84 1.24 0.24 3.20 -0.40 0.40 27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.60 1.59 1.61 1.56 1.38 1.41 1.69%
Adjusted Per Share Value based on latest NOSH - 208,333
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.83 30.91 32.70 31.28 29.48 13.33 7.65 20.83%
EPS -1.40 8.85 1.23 0.22 3.28 -0.51 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5631 1.6015 1.5736 1.5023 1.5974 1.7616 1.9767 -3.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.88 0.80 0.80 0.61 0.45 0.68 0.94 -
P/RPS 3.70 2.59 2.42 1.82 1.56 6.51 17.23 -22.60%
P/EPS -62.86 9.05 64.52 254.17 14.06 -170.00 235.00 -
EY -1.59 11.05 1.55 0.39 7.11 -0.59 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.50 0.38 0.29 0.49 0.67 -2.94%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 09/05/13 11/05/12 26/05/11 14/05/10 29/05/09 30/05/08 -
Price 0.92 0.78 0.80 0.65 0.58 0.68 0.95 -
P/RPS 3.87 2.53 2.42 1.94 2.01 6.51 17.41 -22.16%
P/EPS -65.71 8.82 64.52 270.83 18.12 -170.00 237.50 -
EY -1.52 11.33 1.55 0.37 5.52 -0.59 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.50 0.40 0.37 0.49 0.67 -2.09%

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