[NOVAMSC] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -384.79%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 22,636 22,667 25,012 22,384 23,398 18,161 17,177 4.70%
PBT 487 1,248 717 -3,888 -4,442 1,591 709 -6.06%
Tax -7 0 0 0 0 0 236 -
NP 480 1,248 717 -3,888 -4,442 1,591 945 -10.67%
-
NP to SH 5,217 2,011 1,681 -3,201 -3,966 2,323 945 32.92%
-
Tax Rate 1.44% 0.00% 0.00% - - 0.00% -33.29% -
Total Cost 22,156 21,419 24,295 26,272 27,840 16,570 16,232 5.31%
-
Net Worth 49,061 53,626 56,033 19,799 21,632 46,459 24,814 12.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 49,061 53,626 56,033 19,799 21,632 46,459 24,814 12.02%
NOSH 550,786 670,333 933,888 329,999 360,545 580,749 354,499 7.61%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.12% 5.51% 2.87% -17.37% -18.98% 8.76% 5.50% -
ROE 10.63% 3.75% 3.00% -16.17% -18.33% 5.00% 3.81% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.15 3.38 2.68 6.78 6.49 3.13 4.85 -2.56%
EPS 0.09 0.30 0.18 -0.97 -1.10 0.40 0.20 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.06 0.06 0.06 0.08 0.07 4.27%
Adjusted Per Share Value based on latest NOSH - 396,880
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.55 1.56 1.72 1.54 1.61 1.25 1.18 4.64%
EPS 0.36 0.14 0.12 -0.22 -0.27 0.16 0.06 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.0368 0.0385 0.0136 0.0149 0.0319 0.017 12.07%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.115 0.135 0.065 0.06 0.06 0.07 0.07 -
P/RPS 2.77 3.99 2.43 0.88 0.92 2.24 1.44 11.51%
P/EPS 12.02 45.00 36.11 -6.19 -5.45 17.50 26.26 -12.20%
EY 8.32 2.22 2.77 -16.17 -18.33 5.71 3.81 13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.69 1.08 1.00 1.00 0.88 1.00 4.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 23/02/10 -
Price 0.10 0.155 0.07 0.06 0.08 0.08 0.07 -
P/RPS 2.41 4.58 2.61 0.88 1.23 2.56 1.44 8.95%
P/EPS 10.45 51.67 38.89 -6.19 -7.27 20.00 26.26 -14.23%
EY 9.57 1.94 2.57 -16.17 -13.75 5.00 3.81 16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.94 1.17 1.00 1.33 1.00 1.00 1.75%

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