[NOMAD] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -101.64%
YoY- 74.97%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 10,635 13,299 17,251 18,251 17,457 16,457 7,440 6.13%
PBT 130 1,242 6,890 946 490 2,085 -102 -
Tax -326 -2,025 -1,951 -261 -365 -256 -183 10.09%
NP -196 -783 4,939 685 125 1,829 -285 -6.04%
-
NP to SH -196 -783 4,939 685 125 1,829 -285 -6.04%
-
Tax Rate 250.77% 163.04% 28.32% 27.59% 74.49% 12.28% - -
Total Cost 10,831 14,082 12,312 17,566 17,332 14,628 7,725 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 -0.05% -0.22% 1.38% 0.19% 0.04% 0.51% -0.07% -
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 4.77 5.94 7.72 8.26 8.38 7.20 2.61 10.56%
EPS 0.00 0.43 2.21 0.31 0.06 0.80 -0.10 -
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 - 223,269
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.76 5.96 7.73 8.17 7.82 7.37 3.33 6.13%
EPS -0.09 -0.35 2.21 0.31 0.06 0.82 -0.13 -5.94%
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 23.71 14.80 10.36 9.69 7.28 6.25 26.05 -1.55%
P/EPS -1,286.72 -251.43 36.20 258.06 1,016.67 56.25 -680.00 11.20%
EY -0.08 -0.40 2.76 0.39 0.10 1.78 -0.15 -9.94%
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 21.83 15.48 10.10 9.69 7.76 8.06 26.05 -2.90%
P/EPS -1,184.24 -262.86 35.29 258.06 1,083.33 72.50 -680.00 9.68%
EY -0.08 -0.38 2.83 0.39 0.09 1.38 -0.15 -9.94%
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