[NOVAMSC] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -59.01%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 53,019 72,974 96,811 30,978 32,283 32,392 30,683 9.53%
PBT 2,654 -4,441 -23,448 525 1,166 722 -4,618 -
Tax 3,915 -33 1,021 -15 -3 -1 0 -
NP 6,569 -4,474 -22,427 510 1,163 721 -4,618 -
-
NP to SH 8,235 -2,624 -20,426 2,851 2,609 1,626 -4,078 -
-
Tax Rate -147.51% - - 2.86% 0.26% 0.14% - -
Total Cost 46,450 77,448 119,238 30,468 31,120 31,671 35,301 4.67%
-
Net Worth 52,609 40,994 40,994 49,570 76,918 54,199 17,730 19.86%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 52,609 40,994 40,994 49,570 76,918 54,199 17,730 19.86%
NOSH 751,564 683,240 683,240 550,786 961,481 903,333 354,608 13.32%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.39% -6.13% -23.17% 1.65% 3.60% 2.23% -15.05% -
ROE 15.65% -6.40% -49.83% 5.75% 3.39% 3.00% -23.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.05 10.68 14.17 5.62 3.36 3.59 8.65 -3.34%
EPS 1.12 -0.38 -3.07 0.10 0.27 0.18 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.09 0.08 0.06 0.05 5.76%
Adjusted Per Share Value based on latest NOSH - 550,786
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.64 5.01 6.65 2.13 2.22 2.22 2.11 9.50%
EPS 0.57 -0.18 -1.40 0.20 0.18 0.11 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.0282 0.0282 0.034 0.0528 0.0372 0.0122 19.80%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.125 0.10 0.095 0.095 0.175 0.07 0.05 -
P/RPS 1.77 0.94 0.67 1.69 5.21 1.95 0.58 20.42%
P/EPS 11.41 -26.04 -3.18 18.35 64.49 38.89 -4.35 -
EY 8.77 -3.84 -31.47 5.45 1.55 2.57 -23.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.67 1.58 1.06 2.19 1.17 1.00 10.18%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 31/05/18 31/05/17 24/05/16 28/05/15 29/05/14 31/05/13 -
Price 0.095 0.105 0.08 0.10 0.18 0.07 0.06 -
P/RPS 1.35 0.98 0.56 1.78 5.36 1.95 0.69 11.83%
P/EPS 8.67 -27.34 -2.68 19.32 66.33 38.89 -5.22 -
EY 11.53 -3.66 -37.37 5.18 1.51 2.57 -19.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.75 1.33 1.11 2.25 1.17 1.20 2.10%

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