[NOVAMSC] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -25.66%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 30,979 32,283 32,392 30,683 32,269 24,443 22,271 5.64%
PBT 524 1,155 722 -4,616 -4,394 281 786 -6.52%
Tax -14 -3 -1 0 -5 -5 226 -
NP 510 1,152 721 -4,616 -4,399 276 1,012 -10.78%
-
NP to SH 512 2,595 1,625 -4,074 -4,005 1,175 -167 -
-
Tax Rate 2.67% 0.26% 0.14% - - 1.78% -28.75% -
Total Cost 30,469 31,131 31,671 35,299 36,668 24,167 21,259 6.17%
-
Net Worth 2,129,400 233,199 51,599 24,222 23,999 24,351 25,900 108.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,129,400 233,199 51,599 24,222 23,999 24,351 25,900 108.38%
NOSH 550,786 2,915,000 860,000 484,444 400,000 347,878 370,000 6.84%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.65% 3.57% 2.23% -15.04% -13.63% 1.13% 4.54% -
ROE 0.02% 1.11% 3.15% -16.82% -16.69% 4.83% -0.64% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.13 1.11 3.77 6.33 8.07 7.03 6.02 -47.19%
EPS 0.00 0.09 0.19 -0.84 -1.00 0.34 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.06 0.05 0.06 0.07 0.07 4.27%
Adjusted Per Share Value based on latest NOSH - 484,444
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.13 2.22 2.22 2.11 2.22 1.68 1.53 5.66%
EPS 0.04 0.18 0.11 -0.28 -0.28 0.08 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4624 0.1601 0.0354 0.0166 0.0165 0.0167 0.0178 108.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.095 0.175 0.07 0.05 0.08 0.08 0.06 -
P/RPS 72.56 15.80 1.86 0.79 0.99 1.14 1.00 104.09%
P/EPS 4,390.04 196.58 37.05 -5.95 -7.99 23.69 -132.93 -
EY 0.02 0.51 2.70 -16.82 -12.52 4.22 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.19 1.17 1.00 1.33 1.14 0.86 3.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 -
Price 0.10 0.18 0.07 0.06 0.06 0.07 0.06 -
P/RPS 76.37 16.25 1.86 0.95 0.74 1.00 1.00 105.84%
P/EPS 4,621.09 202.20 37.05 -7.13 -5.99 20.72 -132.93 -
EY 0.02 0.49 2.70 -14.02 -16.69 4.83 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.25 1.17 1.20 1.00 1.00 0.86 4.34%

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