[NOVAMSC] QoQ TTM 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- -1.43%
YoY- 82.71%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 30,979 32,253 31,152 31,776 32,283 30,047 31,048 -0.14%
PBT 524 392 315 894 1,155 1,255 1,182 -41.83%
Tax -14 -9 -6 -3 -3 -1 -1 479.94%
NP 510 383 309 891 1,152 1,254 1,181 -42.83%
-
NP to SH 512 1,063 1,979 2,558 2,595 1,957 981 -35.15%
-
Tax Rate 2.67% 2.30% 1.90% 0.34% 0.26% 0.08% 0.08% -
Total Cost 30,469 31,870 30,843 30,885 31,131 28,793 29,867 1.33%
-
Net Worth 2,129,400 108,675 3,945,600 263,599 233,199 229,599 23,962 1885.96%
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 2,129,400 108,675 3,945,600 263,599 233,199 229,599 23,962 1885.96%
NOSH 550,786 550,786 43,840,000 3,295,000 2,915,000 2,870,000 399,375 23.87%
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% 1.19% 0.99% 2.80% 3.57% 4.17% 3.80% -
ROE 0.02% 0.98% 0.05% 0.97% 1.11% 0.85% 4.09% -
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 0.13 2.67 0.07 0.96 1.11 1.05 7.77 -93.44%
EPS 0.00 0.09 0.00 0.08 0.09 0.07 0.25 -
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 2.19 2.28 2.20 2.25 2.28 2.12 2.19 0.00%
EPS 0.04 0.08 0.14 0.18 0.18 0.14 0.07 -31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5046 0.0768 2.7878 0.1863 0.1648 0.1622 0.0169 1888.39%
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 72.56 4.31 161.84 15.55 15.80 12.89 1.67 1133.07%
P/EPS 4,390.04 130.63 2,547.55 193.22 196.58 197.98 52.92 1796.99%
EY 0.02 0.77 0.04 0.52 0.51 0.51 1.89 -95.16%
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 76.37 3.74 168.88 10.89 16.25 14.81 2.51 872.59%
P/EPS 4,621.09 113.59 2,658.31 135.25 202.20 227.31 79.39 1398.23%
EY 0.02 0.88 0.04 0.74 0.49 0.44 1.26 -93.66%
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