[NOVAMSC] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 55.35%
YoY- 19.63%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 78,574 101,465 30,181 30,222 33,349 29,845 31,197 16.62%
PBT 1,305 -2,521 649 1,664 956 -5,184 -5,922 -
Tax 429 -34 -9 0 0 0 0 -
NP 1,734 -2,556 640 1,664 956 -5,184 -5,922 -
-
NP to SH 2,736 -2,556 6,956 2,681 2,241 -4,268 -5,288 -
-
Tax Rate -32.87% - 1.39% 0.00% 0.00% - - -
Total Cost 76,840 104,021 29,541 28,558 32,393 35,029 37,119 12.88%
-
Net Worth 40,994 61,491 49,061 53,626 56,033 19,799 21,632 11.23%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 40,994 61,491 49,061 53,626 56,033 19,799 21,632 11.23%
NOSH 683,240 683,240 550,786 670,333 933,888 329,999 360,545 11.23%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.21% -2.52% 2.12% 5.51% 2.87% -17.37% -18.98% -
ROE 6.67% -4.16% 14.18% 5.00% 4.00% -21.56% -24.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.50 14.85 5.54 4.51 3.57 9.04 8.65 4.85%
EPS 0.40 -0.51 0.12 0.40 0.24 -1.29 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.09 0.08 0.06 0.06 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 2,870,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.55 7.17 2.13 2.14 2.36 2.11 2.20 16.65%
EPS 0.19 -0.18 0.49 0.19 0.16 -0.30 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0434 0.0347 0.0379 0.0396 0.014 0.0153 11.23%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.13 0.08 0.115 0.135 0.065 0.06 0.06 -
P/RPS 1.13 0.54 2.08 2.99 1.82 0.66 0.69 8.56%
P/EPS 32.46 -21.38 9.01 33.75 27.08 -4.64 -4.09 -
EY 3.08 -4.68 11.10 2.96 3.69 -21.56 -24.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.89 1.28 1.69 1.08 1.00 1.00 13.76%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 -
Price 0.115 0.095 0.10 0.155 0.07 0.06 0.08 -
P/RPS 1.00 0.64 1.81 3.44 1.96 0.66 0.92 1.39%
P/EPS 28.72 -25.39 7.84 38.75 29.17 -4.64 -5.45 -
EY 3.48 -3.94 12.76 2.58 3.43 -21.56 -18.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.06 1.11 1.94 1.17 1.00 1.33 6.30%

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