[NOVAMSC] QoQ TTM 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- 32.6%
YoY- 59.69%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 32,253 31,152 31,776 32,283 30,047 31,048 32,846 -1.20%
PBT 392 315 894 1,155 1,255 1,182 806 -38.07%
Tax -9 -6 -3 -3 -1 -1 -1 330.94%
NP 383 309 891 1,152 1,254 1,181 805 -38.97%
-
NP to SH 1,063 1,979 2,558 2,595 1,957 981 1,400 -16.73%
-
Tax Rate 2.30% 1.90% 0.34% 0.26% 0.08% 0.08% 0.12% -
Total Cost 31,870 30,843 30,885 31,131 28,793 29,867 32,041 -0.35%
-
Net Worth 108,675 3,945,600 263,599 233,199 229,599 23,962 12,272 326.33%
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 108,675 3,945,600 263,599 233,199 229,599 23,962 12,272 326.33%
NOSH 550,786 43,840,000 3,295,000 2,915,000 2,870,000 399,375 204,545 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 1.19% 0.99% 2.80% 3.57% 4.17% 3.80% 2.45% -
ROE 0.98% 0.05% 0.97% 1.11% 0.85% 4.09% 11.41% -
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 2.67 0.07 0.96 1.11 1.05 7.77 16.06 -69.66%
EPS 0.09 0.00 0.08 0.09 0.07 0.25 0.68 -73.93%
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 2.28 2.20 2.25 2.28 2.12 2.19 2.32 -1.14%
EPS 0.08 0.14 0.18 0.18 0.14 0.07 0.10 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 2.7878 0.1863 0.1648 0.1622 0.0169 0.0087 325.44%
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 4.31 161.84 15.55 15.80 12.89 1.67 0.50 318.76%
P/EPS 130.63 2,547.55 193.22 196.58 197.98 52.92 11.69 397.63%
EY 0.77 0.04 0.52 0.51 0.51 1.89 8.56 -79.83%
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 3.74 168.88 10.89 16.25 14.81 2.51 0.78 183.53%
P/EPS 113.59 2,658.31 135.25 202.20 227.31 79.39 18.26 237.11%
EY 0.88 0.04 0.74 0.49 0.44 1.26 5.48 -70.35%
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