[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -39.01%
YoY- 159.42%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 109,026 120,164 30,978 30,181 29,372 32,840 32,283 124.59%
PBT 1,908 3,408 525 649 504 752 1,166 38.73%
Tax -52 -104 -15 -9 -6 0 -3 566.29%
NP 1,856 3,304 510 640 498 752 1,163 36.44%
-
NP to SH 1,856 3,304 2,851 6,956 11,406 5,272 2,609 -20.26%
-
Tax Rate 2.73% 3.05% 2.86% 1.39% 1.19% 0.00% 0.26% -
Total Cost 107,170 116,860 30,468 29,541 28,874 32,088 31,120 127.53%
-
Net Worth 61,491 54,338 49,570 49,061 1,026,540 263,599 76,918 -13.82%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 61,491 54,338 49,570 49,061 1,026,540 263,599 76,918 -13.82%
NOSH 683,240 683,240 550,786 550,786 11,405,999 3,295,000 961,481 -20.31%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.70% 2.75% 1.65% 2.12% 1.70% 2.29% 3.60% -
ROE 3.02% 6.08% 5.75% 14.18% 1.11% 2.00% 3.39% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.96 19.90 5.62 5.54 0.26 1.00 3.36 181.77%
EPS 0.12 0.28 0.10 0.12 0.10 0.16 0.27 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 550,786
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.66 9.54 2.46 2.40 2.33 2.61 2.56 124.84%
EPS 0.15 0.26 0.23 0.55 0.91 0.42 0.21 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0432 0.0394 0.039 0.8153 0.2094 0.0611 -13.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.09 0.10 0.095 0.115 0.115 0.15 0.175 -
P/RPS 0.56 0.50 1.69 2.08 44.66 15.05 5.21 -77.30%
P/EPS 33.13 18.27 18.35 9.01 115.00 93.75 64.49 -35.77%
EY 3.02 5.47 5.45 11.10 0.87 1.07 1.55 55.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 1.06 1.28 1.28 1.88 2.19 -40.61%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 22/08/16 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 -
Price 0.09 0.10 0.10 0.10 0.12 0.105 0.18 -
P/RPS 0.56 0.50 1.78 1.81 46.60 10.54 5.36 -77.72%
P/EPS 33.13 18.27 19.32 7.84 120.00 65.63 66.33 -36.96%
EY 3.02 5.47 5.18 12.76 0.83 1.52 1.51 58.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 1.11 1.11 1.33 1.31 2.25 -41.67%

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