[NOVAMSC] YoY Quarter Result on 30-Sep-2014 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 184.0%
YoY- -39.6%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 19,392 24,472 6,477 7,101 8,899 8,628 7,047 18.35%
PBT 578 102 63 642 266 247 48 51.33%
Tax 150 0 -3 0 0 0 0 -
NP 728 102 60 642 266 247 48 57.26%
-
NP to SH 891 102 4,384 639 1,058 257 -62 -
-
Tax Rate -25.95% 0.00% 4.76% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,664 24,370 6,417 6,459 8,633 8,381 6,999 17.74%
-
Net Worth 47,826 61,491 3,945,600 23,962 90,685 29,983 49,599 -0.60%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 47,826 61,491 3,945,600 23,962 90,685 29,983 49,599 -0.60%
NOSH 683,240 683,240 43,840,000 399,375 1,511,428 428,333 620,000 1.63%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.75% 0.42% 0.93% 9.04% 2.99% 2.86% 0.68% -
ROE 1.86% 0.17% 0.11% 2.67% 1.17% 0.86% -0.13% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.84 3.58 0.01 1.78 0.59 2.01 1.14 16.41%
EPS 0.13 0.00 0.01 0.16 0.07 0.06 0.01 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.09 0.09 0.06 0.06 0.07 0.08 -2.19%
Adjusted Per Share Value based on latest NOSH - 399,375
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.37 1.73 0.46 0.50 0.63 0.61 0.50 18.27%
EPS 0.06 0.01 0.31 0.05 0.07 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.0434 2.7878 0.0169 0.0641 0.0212 0.035 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.08 0.09 0.115 0.13 0.07 0.06 0.06 -
P/RPS 2.82 2.51 778.39 7.31 11.89 2.98 5.28 -9.91%
P/EPS 61.35 602.86 1,150.00 81.25 100.00 100.00 -600.00 -
EY 1.63 0.17 0.09 1.23 1.00 1.00 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.00 1.28 2.17 1.17 0.86 0.75 7.22%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 28/11/16 25/11/15 27/11/14 27/11/13 27/11/12 14/11/11 -
Price 0.105 0.09 0.12 0.195 0.065 0.06 0.08 -
P/RPS 3.70 2.51 812.23 10.97 11.04 2.98 7.04 -10.15%
P/EPS 80.52 602.86 1,200.00 121.87 92.86 100.00 -800.00 -
EY 1.24 0.17 0.08 0.82 1.08 1.00 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.00 1.33 3.25 1.08 0.86 1.00 6.98%

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