[NOVAMSC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -384.79%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,162 8,263 30,683 22,384 18,191 9,563 32,270 -34.33%
PBT 632 365 -4,618 -3,888 500 253 -4,395 -
Tax 0 0 0 0 0 0 -5 -
NP 632 365 -4,618 -3,888 500 253 -4,400 -
-
NP to SH 1,509 450 -4,078 -3,201 1,124 867 -4,006 -
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% - -
Total Cost 16,530 7,898 35,301 26,272 17,691 9,310 36,670 -41.18%
-
Net Worth 56,587 24,999 17,730 19,799 65,566 101,150 22,051 87.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 56,587 24,999 17,730 19,799 65,566 101,150 22,051 87.33%
NOSH 943,125 499,999 354,608 329,999 936,666 1,445,000 367,522 87.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.68% 4.42% -15.05% -17.37% 2.75% 2.65% -13.63% -
ROE 2.67% 1.80% -23.00% -16.17% 1.71% 0.86% -18.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.82 1.65 8.65 6.78 1.94 0.66 8.78 -64.94%
EPS 0.16 0.09 -1.15 -0.97 0.12 0.06 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.05 0.06 0.07 0.07 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 396,880
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.21 0.58 2.17 1.58 1.29 0.68 2.28 -34.42%
EPS 0.11 0.03 -0.29 -0.23 0.08 0.06 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0177 0.0125 0.014 0.0464 0.0715 0.0156 87.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.07 0.06 0.05 0.06 0.06 0.07 0.08 -
P/RPS 3.85 3.63 0.58 0.88 3.09 10.58 0.91 161.35%
P/EPS 43.75 66.67 -4.35 -6.19 50.00 116.67 -7.34 -
EY 2.29 1.50 -23.00 -16.17 2.00 0.86 -13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.20 1.00 1.00 0.86 1.00 1.33 -8.18%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 25/05/12 -
Price 0.065 0.065 0.06 0.06 0.06 0.08 0.06 -
P/RPS 3.57 3.93 0.69 0.88 3.09 12.09 0.68 201.76%
P/EPS 40.63 72.22 -5.22 -6.19 50.00 133.33 -5.50 -
EY 2.46 1.38 -19.17 -16.17 2.00 0.75 -18.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 1.20 1.00 0.86 1.14 1.00 5.25%

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