[NOVAMSC] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 135.11%
YoY- 311.67%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,717 7,380 7,850 8,899 8,263 8,300 4,192 63.13%
PBT 449 6 85 266 365 -727 -4,389 -
Tax 0 -1 0 0 0 0 0 -
NP 449 5 85 266 365 -727 -4,389 -
-
NP to SH 225 -55 172 1,058 450 -872 -4,326 -
-
Tax Rate 0.00% 16.67% 0.00% 0.00% 0.00% - - -
Total Cost 8,268 7,375 7,765 8,633 7,898 9,027 8,581 -2.45%
-
Net Worth 12,272 51,599 51,599 90,685 24,999 24,222 23,812 -35.79%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 12,272 51,599 51,599 90,685 24,999 24,222 23,812 -35.79%
NOSH 204,545 860,000 860,000 1,511,428 499,999 484,444 396,880 -35.79%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.15% 0.07% 1.08% 2.99% 4.42% -8.76% -104.70% -
ROE 1.83% -0.11% 0.33% 1.17% 1.80% -3.60% -18.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.26 0.86 0.91 0.59 1.65 1.71 1.06 153.42%
EPS 0.11 0.00 0.02 0.07 0.09 -0.18 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.05 0.05 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 1,511,428
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.69 0.59 0.62 0.71 0.66 0.66 0.33 63.73%
EPS 0.02 0.00 0.01 0.08 0.04 -0.07 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.041 0.041 0.072 0.0199 0.0192 0.0189 -35.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.08 0.07 0.065 0.07 0.06 0.05 0.06 -
P/RPS 1.88 8.16 7.12 11.89 3.63 2.92 5.68 -52.24%
P/EPS 72.73 -1,094.55 325.00 100.00 66.67 -27.78 -5.50 -
EY 1.38 -0.09 0.31 1.00 1.50 -3.60 -18.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.17 1.08 1.17 1.20 1.00 1.00 21.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 -
Price 0.125 0.07 0.07 0.065 0.065 0.06 0.06 -
P/RPS 2.93 8.16 7.67 11.04 3.93 3.50 5.68 -35.75%
P/EPS 113.64 -1,094.55 350.00 92.86 72.22 -33.33 -5.50 -
EY 0.88 -0.09 0.29 1.08 1.38 -3.00 -18.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.17 1.17 1.08 1.30 1.20 1.00 63.16%

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