[NOVAMSC] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 101.11%
YoY- 139.89%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 30,047 31,048 32,846 32,392 33,312 29,654 29,383 1.49%
PBT 1,255 1,182 806 722 -11 -4,485 -4,504 -
Tax -1 -1 -1 -1 0 0 0 -
NP 1,254 1,181 805 721 -11 -4,485 -4,504 -
-
NP to SH 1,957 981 1,400 1,625 808 -3,690 -4,491 -
-
Tax Rate 0.08% 0.08% 0.12% 0.14% - - - -
Total Cost 28,793 29,867 32,041 31,671 33,323 34,139 33,887 -10.26%
-
Net Worth 229,599 23,962 12,272 51,599 51,599 90,685 24,999 336.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 229,599 23,962 12,272 51,599 51,599 90,685 24,999 336.79%
NOSH 2,870,000 399,375 204,545 860,000 860,000 1,511,428 499,999 219.56%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.17% 3.80% 2.45% 2.23% -0.03% -15.12% -15.33% -
ROE 0.85% 4.09% 11.41% 3.15% 1.57% -4.07% -17.96% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.05 7.77 16.06 3.77 3.87 1.96 5.88 -68.18%
EPS 0.07 0.25 0.68 0.19 0.09 -0.24 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.06 0.06 0.06 0.06 0.06 0.05 36.68%
Adjusted Per Share Value based on latest NOSH - 860,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.06 2.13 2.26 2.22 2.29 2.04 2.02 1.31%
EPS 0.13 0.07 0.10 0.11 0.06 -0.25 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1577 0.0165 0.0084 0.0354 0.0354 0.0623 0.0172 336.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.13 0.08 0.07 0.065 0.07 0.06 -
P/RPS 12.89 1.67 0.50 1.86 1.68 3.57 1.02 440.04%
P/EPS 197.98 52.92 11.69 37.05 69.18 -28.67 -6.68 -
EY 0.51 1.89 8.56 2.70 1.45 -3.49 -14.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.17 1.33 1.17 1.08 1.17 1.20 25.56%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.155 0.195 0.125 0.07 0.07 0.065 0.065 -
P/RPS 14.81 2.51 0.78 1.86 1.81 3.31 1.11 459.89%
P/EPS 227.31 79.39 18.26 37.05 74.50 -26.62 -7.24 -
EY 0.44 1.26 5.48 2.70 1.34 -3.76 -13.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 3.25 2.08 1.17 1.17 1.08 1.30 30.49%

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