[NOMAD] YoY TTM 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- 186.82%

YoY- -2.45%

Quarter Report

NOMAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	71,504	72,339	75,173	77,713	68,783	53,384	29,018	16.21%
YoY %	-1.15%	-3.77%	-3.27%	12.98%	28.85%	83.97%	-	-
Horiz. %	246.41%	249.29%	259.06%	267.81%	237.04%	183.97%	100.00%	-
PBT	15,385	1,579	10,854	8,130	2,262	5,294	-6,591	-
YoY %	874.35%	-85.45%	33.51%	259.42%	-57.27%	180.32%	-	-
Horiz. %	-233.42%	-23.96%	-164.68%	-123.35%	-34.32%	-80.32%	100.00%	-
Tax	-2,880	-1,912	-4,323	-1,435	-314	-1,821	-1,641	9.82%
YoY %	-50.63%	55.77%	-201.25%	-357.01%	82.76%	-10.97%	-	-
Horiz. %	175.50%	116.51%	263.44%	87.45%	19.13%	110.97%	100.00%	-
NP	12,505	-333	6,531	6,695	1,948	3,473	-8,232	-
YoY %	3,855.26%	-105.10%	-2.45%	243.69%	-43.91%	142.19%	-	-
Horiz. %	-151.91%	4.05%	-79.34%	-81.33%	-23.66%	-42.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,505	-333	6,531	6,695	1,948	3,473	-8,232	-
YoY %	3,855.26%	-105.10%	-2.45%	243.69%	-43.91%	142.19%	-	-
Horiz. %	-151.91%	4.05%	-79.34%	-81.33%	-23.66%	-42.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.72%	121.09%	39.83%	17.65%	13.88%	34.40%	-	-
YoY %	-84.54%	204.02%	125.67%	27.16%	-59.65%	0.00%	-	-
Horiz. %	54.42%	352.01%	115.78%	51.31%	40.35%	100.00%	-	-
Total Cost	58,999	72,672	68,642	71,018	66,835	49,911	37,250	7.96%
YoY %	-18.81%	5.87%	-3.35%	6.26%	33.91%	33.99%	-	-
Horiz. %	158.39%	195.09%	184.27%	190.65%	179.42%	133.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	363,928	348,994	357,574	351,338	335,416	356,654	393,299	-1.28%
YoY %	4.28%	-2.40%	1.77%	4.75%	-5.95%	-9.32%	-	-
Horiz. %	92.53%	88.74%	90.92%	89.33%	85.28%	90.68%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	-	11,145	5,000	4,474	6,619	-	-	-
YoY %	-	122.90%	11.76%	-32.41%	0.00%	-	-	-
Horiz. %	-	168.38%	75.54%	67.59%	100.00%	-	-	-
Div Payout %	-	0.00%	76.56%	66.83%	339.84%	-	-	-
YoY %	-	0.00%	14.56%	-80.33%	0.00%	-	-	-
Horiz. %	-	0.00%	22.53%	19.67%	100.00%	-	-	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	363,928	348,994	357,574	351,338	335,416	356,654	393,299	-1.28%
YoY %	4.28%	-2.40%	1.77%	4.75%	-5.95%	-9.32%	-	-
Horiz. %	92.53%	88.74%	90.92%	89.33%	85.28%	90.68%	100.00%	-
NOSH	223,269	223,714	223,484	220,967	208,333	228,624	284,999	-3.98%
YoY %	-0.20%	0.10%	1.14%	6.06%	-8.88%	-19.78%	-	-
Horiz. %	78.34%	78.50%	78.42%	77.53%	73.10%	80.22%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	17.49%	-0.46%	8.69%	8.62%	2.83%	6.51%	-28.37%	-
YoY %	3,902.17%	-105.29%	0.81%	204.59%	-56.53%	122.95%	-	-
Horiz. %	-61.65%	1.62%	-30.63%	-30.38%	-9.98%	-22.95%	100.00%	-
ROE	3.44%	-0.10%	1.83%	1.91%	0.58%	0.97%	-2.09%	-
YoY %	3,540.00%	-105.46%	-4.19%	229.31%	-40.21%	146.41%	-	-
Horiz. %	-164.59%	4.78%	-87.56%	-91.39%	-27.75%	-46.41%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	32.03	32.34	33.64	35.17	33.02	23.35	10.18	21.04%
YoY %	-0.96%	-3.86%	-4.35%	6.51%	41.41%	129.37%	-	-
Horiz. %	314.64%	317.68%	330.45%	345.48%	324.36%	229.37%	100.00%	-
EPS	5.60	-0.15	2.92	3.03	0.94	1.52	-2.89	-
YoY %	3,833.33%	-105.14%	-3.63%	222.34%	-38.16%	152.60%	-	-
Horiz. %	-193.77%	5.19%	-101.04%	-104.84%	-32.53%	-52.60%	100.00%	-
DPS	0.00	5.00	2.24	2.00	3.18	0.00	0.00	-
YoY %	0.00%	123.21%	12.00%	-37.11%	0.00%	0.00%	-	-
Horiz. %	0.00%	157.23%	70.44%	62.89%	100.00%	-	-	-
NAPS	1.63	1.56	1.60	1.59	1.61	1.56	1.38	2.81%
YoY %	4.49%	-2.50%	0.63%	-1.24%	3.21%	13.04%	-	-
Horiz. %	118.12%	113.04%	115.94%	115.22%	116.67%	113.04%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 223,484
RPS	32.03	32.40	33.67	34.81	30.81	23.91	13.00	16.20%
YoY %	-1.14%	-3.77%	-3.27%	12.98%	28.86%	83.92%	-	-
Horiz. %	246.38%	249.23%	259.00%	267.77%	237.00%	183.92%	100.00%	-
EPS	5.60	-0.15	2.93	3.00	0.87	1.56	-3.69	-
YoY %	3,833.33%	-105.12%	-2.33%	244.83%	-44.23%	142.28%	-	-
Horiz. %	-151.76%	4.07%	-79.40%	-81.30%	-23.58%	-42.28%	100.00%	-
DPS	0.00	4.99	2.24	2.00	2.97	0.00	0.00	-
YoY %	0.00%	122.77%	12.00%	-32.66%	0.00%	0.00%	-	-
Horiz. %	0.00%	168.01%	75.42%	67.34%	100.00%	-	-	-
NAPS	1.63	1.5631	1.6015	1.5736	1.5023	1.5974	1.7616	-1.28%
YoY %	4.28%	-2.40%	1.77%	4.75%	-5.95%	-9.32%	-	-
Horiz. %	92.53%	88.73%	90.91%	89.33%	85.28%	90.68%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	3.53	2.72	2.38	2.27	1.85	1.93	6.68	-10.08%
YoY %	29.78%	14.29%	4.85%	22.70%	-4.15%	-71.11%	-	-
Horiz. %	52.84%	40.72%	35.63%	33.98%	27.69%	28.89%	100.00%	-
P/EPS	20.18	-591.20	27.38	26.40	65.24	29.62	-23.54	-
YoY %	103.41%	-2,259.24%	3.71%	-59.53%	120.26%	225.83%	-	-
Horiz. %	-85.73%	2,511.47%	-116.31%	-112.15%	-277.15%	-125.83%	100.00%	-
EY	4.96	-0.17	3.65	3.79	1.53	3.38	-4.25	-
YoY %	3,017.65%	-104.66%	-3.69%	147.71%	-54.73%	179.53%	-	-
Horiz. %	-116.71%	4.00%	-85.88%	-89.18%	-36.00%	-79.53%	100.00%	-
DY	0.00	5.68	2.80	2.50	5.21	0.00	0.00	-
YoY %	0.00%	102.86%	12.00%	-52.02%	0.00%	0.00%	-	-
Horiz. %	0.00%	109.02%	53.74%	47.98%	100.00%	-	-	-
P/NAPS	0.69	0.56	0.50	0.50	0.38	0.29	0.49	5.86%
YoY %	23.21%	12.00%	0.00%	31.58%	31.03%	-40.82%	-	-
Horiz. %	140.82%	114.29%	102.04%	102.04%	77.55%	59.18%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
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	3.25	2.85	2.32	2.27	1.97	2.48	6.68	-11.30%
YoY %	14.04%	22.84%	2.20%	15.23%	-20.56%	-62.87%	-	-
Horiz. %	48.65%	42.66%	34.73%	33.98%	29.49%	37.13%	100.00%	-
P/EPS	18.57	-618.07	26.69	26.40	69.52	38.18	-23.54	-
YoY %	103.00%	-2,415.74%	1.10%	-62.03%	82.08%	262.19%	-	-
Horiz. %	-78.89%	2,625.62%	-113.38%	-112.15%	-295.33%	-162.19%	100.00%	-
EY	5.39	-0.16	3.75	3.79	1.44	2.62	-4.25	-
YoY %	3,468.75%	-104.27%	-1.06%	163.19%	-45.04%	161.65%	-	-
Horiz. %	-126.82%	3.76%	-88.24%	-89.18%	-33.88%	-61.65%	100.00%	-
DY	0.00	5.43	2.87	2.50	4.89	0.00	0.00	-
YoY %	0.00%	89.20%	14.80%	-48.88%	0.00%	0.00%	-	-
Horiz. %	0.00%	111.04%	58.69%	51.12%	100.00%	-	-	-
P/NAPS	0.64	0.59	0.49	0.50	0.40	0.37	0.49	4.54%
YoY %	8.47%	20.41%	-2.00%	25.00%	8.11%	-24.49%	-	-
Horiz. %	130.61%	120.41%	100.00%	102.04%	81.63%	75.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos