[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 55.35%
YoY- 19.63%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 29,372 32,840 32,283 30,222 31,636 34,868 32,392 -6.31%
PBT 504 752 1,166 1,664 2,182 1,796 722 -21.29%
Tax -6 0 -3 0 0 0 -1 229.83%
NP 498 752 1,163 1,664 2,182 1,796 721 -21.84%
-
NP to SH 11,406 5,272 2,609 2,681 1,726 900 1,626 266.01%
-
Tax Rate 1.19% 0.00% 0.26% 0.00% 0.00% 0.00% 0.14% -
Total Cost 28,874 32,088 31,120 28,558 29,454 33,072 31,671 -5.97%
-
Net Worth 1,026,540 263,599 76,918 53,626 19,177 12,272 54,199 609.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,026,540 263,599 76,918 53,626 19,177 12,272 54,199 609.27%
NOSH 11,405,999 3,295,000 961,481 670,333 319,629 204,545 903,333 441.40%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.70% 2.29% 3.60% 5.51% 6.90% 5.15% 2.23% -
ROE 1.11% 2.00% 3.39% 5.00% 9.00% 7.33% 3.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.26 1.00 3.36 4.51 9.90 17.05 3.59 -82.59%
EPS 0.10 0.16 0.27 0.40 0.54 0.44 0.18 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.06 0.06 0.06 31.00%
Adjusted Per Share Value based on latest NOSH - 2,870,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.32 2.59 2.55 2.39 2.50 2.75 2.56 -6.34%
EPS 0.90 0.42 0.21 0.21 0.14 0.07 0.13 262.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8102 0.208 0.0607 0.0423 0.0151 0.0097 0.0428 609.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.115 0.15 0.175 0.135 0.13 0.08 0.07 -
P/RPS 44.66 15.05 5.21 2.99 1.31 0.47 1.95 704.93%
P/EPS 115.00 93.75 64.49 33.75 24.07 18.18 38.89 105.88%
EY 0.87 1.07 1.55 2.96 4.15 5.50 2.57 -51.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.88 2.19 1.69 2.17 1.33 1.17 6.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.12 0.105 0.18 0.155 0.195 0.125 0.07 -
P/RPS 46.60 10.54 5.36 3.44 1.97 0.73 1.95 728.06%
P/EPS 120.00 65.63 66.33 38.75 36.11 28.41 38.89 111.80%
EY 0.83 1.52 1.51 2.58 2.77 3.52 2.57 -52.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.31 2.25 1.94 3.25 2.08 1.17 8.91%

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