[NOVAMSC] YoY Cumulative 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- 133.02%
YoY- 19.63%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 58,931 76,099 22,636 22,667 25,012 22,384 23,398 16.62%
PBT 979 -1,891 487 1,248 717 -3,888 -4,442 -
Tax 322 -26 -7 0 0 0 0 -
NP 1,301 -1,917 480 1,248 717 -3,888 -4,442 -
-
NP to SH 2,052 -1,917 5,217 2,011 1,681 -3,201 -3,966 -
-
Tax Rate -32.89% - 1.44% 0.00% 0.00% - - -
Total Cost 57,630 78,016 22,156 21,419 24,295 26,272 27,840 12.87%
-
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 5.01% -3.12% 10.63% 3.75% 3.00% -16.17% -18.33% -
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 8.63 11.14 4.15 3.38 2.68 6.78 6.49 4.85%
EPS 0.30 -0.38 0.09 0.30 0.18 -0.97 -1.10 -
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 4.65 6.01 1.79 1.79 1.97 1.77 1.85 16.58%
EPS 0.16 -0.15 0.41 0.16 0.13 -0.25 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0485 0.0387 0.0423 0.0442 0.0156 0.0171 11.22%
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 1.51 0.72 2.77 3.99 2.43 0.88 0.92 8.60%
P/EPS 43.29 -28.51 12.02 45.00 36.11 -6.19 -5.45 -
EY 2.31 -3.51 8.32 2.22 2.77 -16.17 -18.33 -
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 1.33 0.85 2.41 4.58 2.61 0.88 1.23 1.31%
P/EPS 38.29 -33.86 10.45 51.67 38.89 -6.19 -7.27 -
EY 2.61 -2.95 9.57 1.94 2.57 -16.17 -13.75 -
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