[NOVAMSC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 133.02%
YoY- 19.63%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 14,686 8,210 32,283 22,667 15,818 8,717 32,392 -40.95%
PBT 252 188 1,166 1,248 1,091 449 722 -50.39%
Tax -3 0 -3 0 0 0 -1 107.86%
NP 249 188 1,163 1,248 1,091 449 721 -50.74%
-
NP to SH 5,703 1,318 2,609 2,011 863 225 1,626 130.66%
-
Tax Rate 1.19% 0.00% 0.26% 0.00% 0.00% 0.00% 0.14% -
Total Cost 14,437 8,022 31,120 21,419 14,727 8,268 31,671 -40.74%
-
Net Worth 1,026,540 263,599 76,918 53,626 19,177 12,272 54,199 609.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,026,540 263,599 76,918 53,626 19,177 12,272 54,199 609.27%
NOSH 11,405,999 3,295,000 961,481 670,333 319,629 204,545 903,333 441.40%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.70% 2.29% 3.60% 5.51% 6.90% 5.15% 2.23% -
ROE 0.56% 0.50% 3.39% 3.75% 4.50% 1.83% 3.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.13 0.25 3.36 3.38 4.95 4.26 3.59 -89.03%
EPS 0.05 0.04 0.27 0.30 0.27 0.11 0.18 -57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.06 0.06 0.06 31.00%
Adjusted Per Share Value based on latest NOSH - 2,870,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.04 0.58 2.28 1.60 1.12 0.62 2.29 -40.88%
EPS 0.40 0.09 0.18 0.14 0.06 0.02 0.11 136.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7258 0.1864 0.0544 0.0379 0.0136 0.0087 0.0383 609.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.115 0.15 0.175 0.135 0.13 0.08 0.07 -
P/RPS 89.32 60.20 5.21 3.99 2.63 1.88 1.95 1177.22%
P/EPS 230.00 375.00 64.49 45.00 48.15 72.73 38.89 226.68%
EY 0.43 0.27 1.55 2.22 2.08 1.38 2.57 -69.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.88 2.19 1.69 2.17 1.33 1.17 6.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.12 0.105 0.18 0.155 0.195 0.125 0.07 -
P/RPS 93.20 42.14 5.36 4.58 3.94 2.93 1.95 1213.91%
P/EPS 240.00 262.50 66.33 51.67 72.22 113.64 38.89 236.07%
EY 0.42 0.38 1.51 1.94 1.38 0.88 2.57 -70.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.31 2.25 1.94 3.25 2.08 1.17 8.91%

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