[NOVAMSC] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -965.52%
YoY- -816.45%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 58,931 39,957 20,565 96,811 76,099 54,513 30,041 56.51%
PBT 979 798 220 -23,448 -1,891 954 852 9.67%
Tax 322 299 149 1,021 -26 -26 -26 -
NP 1,301 1,097 369 -22,427 -1,917 928 826 35.26%
-
NP to SH 2,052 1,377 486 -20,426 -1,917 928 826 83.12%
-
Tax Rate -32.89% -37.47% -67.73% - - 2.73% 3.05% -
Total Cost 57,630 38,860 20,196 119,238 78,016 53,585 29,215 57.09%
-
Net Worth 40,994 47,826 40,994 40,994 61,491 61,491 54,338 -17.08%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 40,994 47,826 40,994 40,994 61,491 61,491 54,338 -17.08%
NOSH 683,240 683,240 683,240 683,240 683,240 683,240 683,240 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.21% 2.75% 1.79% -23.17% -2.52% 1.70% 2.75% -
ROE 5.01% 2.88% 1.19% -49.83% -3.12% 1.51% 1.52% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.63 5.85 3.01 14.17 11.14 7.98 4.98 44.12%
EPS 0.30 0.20 0.07 -3.07 -0.38 0.06 0.07 163.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.06 0.06 0.09 0.09 0.09 -23.62%
Adjusted Per Share Value based on latest NOSH - 683,240
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.50 3.05 1.57 7.39 5.81 4.16 2.29 56.69%
EPS 0.16 0.11 0.04 -1.56 -0.15 0.07 0.06 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0365 0.0313 0.0313 0.0469 0.0469 0.0415 -17.10%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.08 0.075 0.095 0.08 0.09 0.10 -
P/RPS 1.51 1.37 2.49 0.67 0.72 1.13 2.01 -17.31%
P/EPS 43.29 39.69 105.44 -3.18 -28.51 66.26 73.09 -29.40%
EY 2.31 2.52 0.95 -31.47 -3.51 1.51 1.37 41.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.14 1.25 1.58 0.89 1.00 1.11 56.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 -
Price 0.115 0.105 0.075 0.08 0.095 0.09 0.10 -
P/RPS 1.33 1.80 2.49 0.56 0.85 1.13 2.01 -24.00%
P/EPS 38.29 52.10 105.44 -2.68 -33.86 66.26 73.09 -34.93%
EY 2.61 1.92 0.95 -37.37 -2.95 1.51 1.37 53.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.50 1.25 1.33 1.06 1.00 1.11 43.95%

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