[NOVAMSC] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -43.83%
YoY- -83.73%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 82,260 96,811 101,465 109,026 120,164 30,978 30,181 95.23%
PBT 880 -23,448 -2,521 1,908 3,408 525 649 22.52%
Tax 596 1,021 -34 -52 -104 -15 -9 -
NP 1,476 -22,427 -2,556 1,856 3,304 510 640 74.64%
-
NP to SH 1,944 -20,426 -2,556 1,856 3,304 2,851 6,956 -57.28%
-
Tax Rate -67.73% - - 2.73% 3.05% 2.86% 1.39% -
Total Cost 80,784 119,238 104,021 107,170 116,860 30,468 29,541 95.67%
-
Net Worth 40,994 40,994 61,491 61,491 54,338 49,570 49,061 -11.29%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 40,994 40,994 61,491 61,491 54,338 49,570 49,061 -11.29%
NOSH 683,240 683,240 683,240 683,240 683,240 550,786 550,786 15.46%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.79% -23.17% -2.52% 1.70% 2.75% 1.65% 2.12% -
ROE 4.74% -49.83% -4.16% 3.02% 6.08% 5.75% 14.18% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.04 14.17 14.85 15.96 19.90 5.62 5.54 67.86%
EPS 0.28 -3.07 -0.51 0.12 0.28 0.10 0.12 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.09 0.09 0.09 0.09 0.09 -23.70%
Adjusted Per Share Value based on latest NOSH - 683,240
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.13 7.21 7.56 8.12 8.95 2.31 2.25 95.18%
EPS 0.14 -1.52 -0.19 0.14 0.25 0.21 0.52 -58.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0305 0.0458 0.0458 0.0405 0.0369 0.0366 -11.45%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.075 0.095 0.08 0.09 0.10 0.095 0.115 -
P/RPS 0.62 0.67 0.54 0.56 0.50 1.69 2.08 -55.41%
P/EPS 26.36 -3.18 -21.38 33.13 18.27 18.35 9.01 104.69%
EY 3.79 -31.47 -4.68 3.02 5.47 5.45 11.10 -51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.58 0.89 1.00 1.11 1.06 1.28 -1.57%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 24/02/16 -
Price 0.075 0.08 0.095 0.09 0.10 0.10 0.10 -
P/RPS 0.62 0.56 0.64 0.56 0.50 1.78 1.81 -51.07%
P/EPS 26.36 -2.68 -25.39 33.13 18.27 19.32 7.84 124.59%
EY 3.79 -37.37 -3.94 3.02 5.47 5.18 12.76 -55.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.33 1.06 1.00 1.11 1.11 1.11 8.24%

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