[NOVAMSC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -86.16%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,283 22,667 15,818 8,717 32,392 25,012 17,162 52.44%
PBT 1,166 1,248 1,091 449 722 717 632 50.48%
Tax -3 0 0 0 -1 0 0 -
NP 1,163 1,248 1,091 449 721 717 632 50.22%
-
NP to SH 2,609 2,011 863 225 1,626 1,681 1,509 44.10%
-
Tax Rate 0.26% 0.00% 0.00% 0.00% 0.14% 0.00% 0.00% -
Total Cost 31,120 21,419 14,727 8,268 31,671 24,295 16,530 52.52%
-
Net Worth 76,918 53,626 19,177 12,272 54,199 56,033 56,587 22.73%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 76,918 53,626 19,177 12,272 54,199 56,033 56,587 22.73%
NOSH 961,481 670,333 319,629 204,545 903,333 933,888 943,125 1.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.60% 5.51% 6.90% 5.15% 2.23% 2.87% 3.68% -
ROE 3.39% 3.75% 4.50% 1.83% 3.00% 3.00% 2.67% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.36 3.38 4.95 4.26 3.59 2.68 1.82 50.54%
EPS 0.27 0.30 0.27 0.11 0.18 0.18 0.16 41.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.06 0.06 0.06 0.06 0.06 21.16%
Adjusted Per Share Value based on latest NOSH - 204,545
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.28 1.60 1.12 0.62 2.29 1.77 1.21 52.61%
EPS 0.18 0.14 0.06 0.02 0.11 0.12 0.11 38.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0543 0.0379 0.0136 0.0087 0.0383 0.0396 0.04 22.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.175 0.135 0.13 0.08 0.07 0.065 0.07 -
P/RPS 5.21 3.99 2.63 1.88 1.95 2.43 3.85 22.36%
P/EPS 64.49 45.00 48.15 72.73 38.89 36.11 43.75 29.55%
EY 1.55 2.22 2.08 1.38 2.57 2.77 2.29 -22.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.69 2.17 1.33 1.17 1.08 1.17 51.93%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.18 0.155 0.195 0.125 0.07 0.07 0.065 -
P/RPS 5.36 4.58 3.94 2.93 1.95 2.61 3.57 31.15%
P/EPS 66.33 51.67 72.22 113.64 38.89 38.89 40.63 38.68%
EY 1.51 1.94 1.38 0.88 2.57 2.57 2.46 -27.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.94 3.25 2.08 1.17 1.17 1.08 63.19%

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