[NOVAMSC] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -49.48%
YoY- 485.78%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 30,978 22,636 14,686 8,210 32,283 22,667 15,818 56.46%
PBT 525 487 252 188 1,166 1,248 1,091 -38.56%
Tax -15 -7 -3 0 -3 0 0 -
NP 510 480 249 188 1,163 1,248 1,091 -39.73%
-
NP to SH 2,851 5,217 5,703 1,318 2,609 2,011 863 121.65%
-
Tax Rate 2.86% 1.44% 1.19% 0.00% 0.26% 0.00% 0.00% -
Total Cost 30,468 22,156 14,437 8,022 31,120 21,419 14,727 62.29%
-
Net Worth 49,570 49,061 1,026,540 263,599 76,918 53,626 19,177 88.23%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 49,570 49,061 1,026,540 263,599 76,918 53,626 19,177 88.23%
NOSH 550,786 550,786 11,405,999 3,295,000 961,481 670,333 319,629 43.68%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.65% 2.12% 1.70% 2.29% 3.60% 5.51% 6.90% -
ROE 5.75% 10.63% 0.56% 0.50% 3.39% 3.75% 4.50% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.62 4.15 0.13 0.25 3.36 3.38 4.95 8.82%
EPS 0.10 0.09 0.05 0.04 0.27 0.30 0.27 -48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.08 0.06 31.00%
Adjusted Per Share Value based on latest NOSH - 3,295,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.44 1.79 1.16 0.65 2.55 1.79 1.25 56.12%
EPS 0.23 0.41 0.45 0.10 0.21 0.16 0.07 120.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0387 0.8102 0.208 0.0607 0.0423 0.0151 88.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.095 0.115 0.115 0.15 0.175 0.135 0.13 -
P/RPS 1.69 2.77 89.32 60.20 5.21 3.99 2.63 -25.51%
P/EPS 18.35 12.02 230.00 375.00 64.49 45.00 48.15 -47.40%
EY 5.45 8.32 0.43 0.27 1.55 2.22 2.08 89.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.28 1.28 1.88 2.19 1.69 2.17 -37.94%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 0.10 0.10 0.12 0.105 0.18 0.155 0.195 -
P/RPS 1.78 2.41 93.20 42.14 5.36 4.58 3.94 -41.09%
P/EPS 19.32 10.45 240.00 262.50 66.33 51.67 72.22 -58.44%
EY 5.18 9.57 0.42 0.38 1.51 1.94 1.38 141.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.33 1.31 2.25 1.94 3.25 -51.10%

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