[NOMAD] YoY Annualized 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- 767.63%
YoY- 621.02%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 42,540 53,196 69,004 73,004 69,828 65,828 29,760 6.13%
PBT 520 4,968 27,560 3,784 1,960 8,340 -408 -
Tax -1,304 -8,100 -7,804 -1,044 -1,460 -1,024 -732 10.09%
NP -784 -3,132 19,756 2,740 500 7,316 -1,140 -6.04%
-
NP to SH -784 -3,132 19,756 2,740 500 7,316 -1,140 -6.04%
-
Tax Rate 250.77% 163.04% 28.32% 27.59% 74.49% 12.28% - -
Total Cost 43,324 56,328 49,248 70,264 69,328 58,512 30,900 5.79%
-
Net Worth 363,789 348,994 357,574 351,338 335,416 356,654 393,299 -1.29%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 363,789 348,994 357,574 351,338 335,416 356,654 393,299 -1.29%
NOSH 223,183 223,714 223,484 220,967 208,333 228,624 284,999 -3.99%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -1.84% -5.89% 28.63% 3.75% 0.72% 11.11% -3.83% -
ROE -0.22% -0.90% 5.53% 0.78% 0.15% 2.05% -0.29% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.06 23.78 30.88 33.04 33.52 28.79 10.44 10.54%
EPS 0.00 1.72 8.84 1.24 0.24 3.20 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.56 1.60 1.59 1.61 1.56 1.38 2.81%
Adjusted Per Share Value based on latest NOSH - 223,484
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.05 23.83 30.91 32.70 31.28 29.48 13.33 6.12%
EPS -0.35 -1.40 8.85 1.23 0.22 3.28 -0.51 -6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6294 1.5631 1.6015 1.5736 1.5023 1.5974 1.7616 -1.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.13 0.88 0.80 0.80 0.61 0.45 0.68 -
P/RPS 5.93 3.70 2.59 2.42 1.82 1.56 6.51 -1.54%
P/EPS -321.68 -62.86 9.05 64.52 254.17 14.06 -170.00 11.20%
EY -0.31 -1.59 11.05 1.55 0.39 7.11 -0.59 -10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.50 0.50 0.38 0.29 0.49 5.86%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 08/05/14 09/05/13 11/05/12 26/05/11 14/05/10 29/05/09 -
Price 1.04 0.92 0.78 0.80 0.65 0.58 0.68 -
P/RPS 5.46 3.87 2.53 2.42 1.94 2.01 6.51 -2.88%
P/EPS -296.06 -65.71 8.82 64.52 270.83 18.12 -170.00 9.68%
EY -0.34 -1.52 11.33 1.55 0.37 5.52 -0.59 -8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.49 0.50 0.40 0.37 0.49 4.54%

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