[NOVAMSC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 29.74%
YoY- 60.46%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,636 14,686 8,210 32,283 22,667 15,818 8,717 88.59%
PBT 487 252 188 1,166 1,248 1,091 449 5.54%
Tax -7 -3 0 -3 0 0 0 -
NP 480 249 188 1,163 1,248 1,091 449 4.53%
-
NP to SH 5,217 5,703 1,318 2,609 2,011 863 225 708.48%
-
Tax Rate 1.44% 1.19% 0.00% 0.26% 0.00% 0.00% 0.00% -
Total Cost 22,156 14,437 8,022 31,120 21,419 14,727 8,268 92.58%
-
Net Worth 49,061 1,026,540 263,599 76,918 53,626 19,177 12,272 151.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 49,061 1,026,540 263,599 76,918 53,626 19,177 12,272 151.25%
NOSH 550,786 11,405,999 3,295,000 961,481 670,333 319,629 204,545 93.20%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.12% 1.70% 2.29% 3.60% 5.51% 6.90% 5.15% -
ROE 10.63% 0.56% 0.50% 3.39% 3.75% 4.50% 1.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.15 0.13 0.25 3.36 3.38 4.95 4.26 -1.72%
EPS 0.09 0.05 0.04 0.27 0.30 0.27 0.11 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.06 0.06 30.94%
Adjusted Per Share Value based on latest NOSH - 2,915,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.60 1.04 0.58 2.28 1.60 1.12 0.62 87.81%
EPS 0.37 0.40 0.09 0.18 0.14 0.06 0.02 595.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.7253 0.1863 0.0543 0.0379 0.0136 0.0087 150.86%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.115 0.115 0.15 0.175 0.135 0.13 0.08 -
P/RPS 2.77 89.32 60.20 5.21 3.99 2.63 1.88 29.39%
P/EPS 12.02 230.00 375.00 64.49 45.00 48.15 72.73 -69.78%
EY 8.32 0.43 0.27 1.55 2.22 2.08 1.38 230.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.88 2.19 1.69 2.17 1.33 -2.51%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.10 0.12 0.105 0.18 0.155 0.195 0.125 -
P/RPS 2.41 93.20 42.14 5.36 4.58 3.94 2.93 -12.18%
P/EPS 10.45 240.00 262.50 66.33 51.67 72.22 113.64 -79.53%
EY 9.57 0.42 0.38 1.51 1.94 1.38 0.88 388.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.31 2.25 1.94 3.25 2.08 -34.13%

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