[NOVAMSC] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -1.17%
YoY- -375.27%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 31,776 32,846 29,383 34,441 26,328 22,491 21,531 6.69%
PBT 894 806 -4,504 -4,362 -194 1,178 786 2.16%
Tax -3 -1 0 -5 -5 -133 359 -
NP 891 805 -4,504 -4,367 -199 1,045 1,145 -4.09%
-
NP to SH 2,558 1,400 -4,491 -4,052 1,472 -213 1,145 14.32%
-
Tax Rate 0.34% 0.12% - - - 11.29% -45.67% -
Total Cost 30,885 32,041 33,887 38,808 26,527 21,446 20,386 7.16%
-
Net Worth 263,599 12,272 24,999 101,150 146,239 25,405 26,600 46.53%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 263,599 12,272 24,999 101,150 146,239 25,405 26,600 46.53%
NOSH 3,295,000 204,545 499,999 1,445,000 1,827,999 362,941 380,000 43.30%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.80% 2.45% -15.33% -12.68% -0.76% 4.65% 5.32% -
ROE 0.97% 11.41% -17.96% -4.01% 1.01% -0.84% 4.30% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.96 16.06 5.88 2.38 1.44 6.20 5.67 -25.61%
EPS 0.08 0.68 -0.90 -0.28 0.08 -0.06 0.30 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.06 0.05 0.07 0.08 0.07 0.07 2.24%
Adjusted Per Share Value based on latest NOSH - 1,445,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.25 2.32 2.08 2.43 1.86 1.59 1.52 6.75%
EPS 0.18 0.10 -0.32 -0.29 0.10 -0.02 0.08 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1863 0.0087 0.0177 0.0715 0.1033 0.018 0.0188 46.53%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.15 0.08 0.06 0.07 0.07 0.06 0.06 -
P/RPS 15.55 0.50 1.02 2.94 4.86 0.97 1.06 56.42%
P/EPS 193.22 11.69 -6.68 -24.96 86.93 -102.24 19.91 46.02%
EY 0.52 8.56 -14.97 -4.01 1.15 -0.98 5.02 -31.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.33 1.20 1.00 0.88 0.86 0.86 13.91%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 22/08/12 25/08/11 26/08/10 26/08/09 -
Price 0.105 0.125 0.065 0.08 0.065 0.06 0.06 -
P/RPS 10.89 0.78 1.11 3.36 4.51 0.97 1.06 47.41%
P/EPS 135.25 18.26 -7.24 -28.53 80.72 -102.24 19.91 37.59%
EY 0.74 5.48 -13.82 -3.51 1.24 -0.98 5.02 -27.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.08 1.30 1.14 0.81 0.86 0.86 7.26%

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