[NOVAMSC] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 121.9%
YoY- 124.92%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 84,441 32,253 30,047 33,312 31,255 29,678 23,256 23.95%
PBT -1,853 392 1,255 -11 -3,842 -5,751 1,669 -
Tax -34 -9 -1 0 -5 -5 -10 22.60%
NP -1,887 383 1,254 -11 -3,847 -5,756 1,659 -
-
NP to SH -2,459 1,063 1,957 808 -3,242 -5,113 1,212 -
-
Tax Rate - 2.30% 0.08% - - - 0.60% -
Total Cost 86,328 31,870 28,793 33,323 35,102 35,434 21,597 25.95%
-
Net Worth 61,491 108,675 229,599 51,599 23,812 24,702 103,199 -8.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 61,491 108,675 229,599 51,599 23,812 24,702 103,199 -8.26%
NOSH 683,241 550,786 2,870,000 860,000 396,880 411,709 1,289,999 -10.04%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.23% 1.19% 4.17% -0.03% -12.31% -19.39% 7.13% -
ROE -4.00% 0.98% 0.85% 1.57% -13.61% -20.70% 1.17% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.36 2.67 1.05 3.87 7.88 7.21 1.80 37.82%
EPS -0.36 0.09 0.07 0.09 -0.82 -1.24 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.06 0.06 0.06 0.08 1.98%
Adjusted Per Share Value based on latest NOSH - 860,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.97 2.28 2.12 2.35 2.21 2.10 1.64 24.00%
EPS -0.17 0.08 0.14 0.06 -0.23 -0.36 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0768 0.1622 0.0365 0.0168 0.0175 0.0729 -8.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.08 0.115 0.135 0.065 0.06 0.06 0.07 -
P/RPS 0.65 4.31 12.89 1.68 0.76 0.83 3.88 -25.73%
P/EPS -22.23 130.63 197.98 69.18 -7.35 -4.83 74.50 -
EY -4.50 0.77 0.51 1.45 -13.61 -20.70 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.28 1.69 1.08 1.00 1.00 0.88 0.18%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 -
Price 0.095 0.10 0.155 0.07 0.06 0.08 0.08 -
P/RPS 0.77 3.74 14.81 1.81 0.76 1.11 4.44 -25.30%
P/EPS -26.40 113.59 227.31 74.50 -7.35 -6.44 85.15 -
EY -3.79 0.88 0.44 1.34 -13.61 -15.52 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.94 1.17 1.00 1.33 1.00 0.97%

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