[NOVAMSC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 111.03%
YoY- -48.1%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,392 25,012 17,162 8,263 30,683 22,384 18,191 46.96%
PBT 722 717 632 365 -4,618 -3,888 500 27.78%
Tax -1 0 0 0 0 0 0 -
NP 721 717 632 365 -4,618 -3,888 500 27.66%
-
NP to SH 1,626 1,681 1,509 450 -4,078 -3,201 1,124 27.93%
-
Tax Rate 0.14% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 31,671 24,295 16,530 7,898 35,301 26,272 17,691 47.48%
-
Net Worth 54,199 56,033 56,587 24,999 17,730 19,799 65,566 -11.93%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 54,199 56,033 56,587 24,999 17,730 19,799 65,566 -11.93%
NOSH 903,333 933,888 943,125 499,999 354,608 329,999 936,666 -2.38%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.23% 2.87% 3.68% 4.42% -15.05% -17.37% 2.75% -
ROE 3.00% 3.00% 2.67% 1.80% -23.00% -16.17% 1.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.59 2.68 1.82 1.65 8.65 6.78 1.94 50.78%
EPS 0.18 0.18 0.16 0.09 -1.15 -0.97 0.12 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.05 0.05 0.06 0.07 -9.77%
Adjusted Per Share Value based on latest NOSH - 499,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.29 1.77 1.21 0.58 2.17 1.58 1.29 46.66%
EPS 0.11 0.12 0.11 0.03 -0.29 -0.23 0.08 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0396 0.04 0.0177 0.0125 0.014 0.0464 -12.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.07 0.065 0.07 0.06 0.05 0.06 0.06 -
P/RPS 1.95 2.43 3.85 3.63 0.58 0.88 3.09 -26.44%
P/EPS 38.89 36.11 43.75 66.67 -4.35 -6.19 50.00 -15.43%
EY 2.57 2.77 2.29 1.50 -23.00 -16.17 2.00 18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.08 1.17 1.20 1.00 1.00 0.86 22.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 -
Price 0.07 0.07 0.065 0.065 0.06 0.06 0.06 -
P/RPS 1.95 2.61 3.57 3.93 0.69 0.88 3.09 -26.44%
P/EPS 38.89 38.89 40.63 72.22 -5.22 -6.19 50.00 -15.43%
EY 2.57 2.57 2.46 1.38 -19.17 -16.17 2.00 18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.08 1.30 1.20 1.00 0.86 22.80%

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