[NOVAMSC] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 102.07%
YoY- 485.78%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 51,416 82,260 120,164 32,840 34,868 33,052 38,252 5.05%
PBT 2,172 880 3,408 752 1,796 1,460 1,012 13.56%
Tax 0 596 -104 0 0 0 0 -
NP 2,172 1,476 3,304 752 1,796 1,460 1,012 13.56%
-
NP to SH 6,660 1,944 3,304 5,272 900 1,800 3,468 11.48%
-
Tax Rate 0.00% -67.73% 3.05% 0.00% 0.00% 0.00% 0.00% -
Total Cost 49,244 80,784 116,860 32,088 33,072 31,592 37,240 4.76%
-
Net Worth 43,262 40,994 54,338 263,599 12,272 24,999 101,150 -13.19%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 43,262 40,994 54,338 263,599 12,272 24,999 101,150 -13.19%
NOSH 751,564 683,240 683,240 3,295,000 204,545 499,999 1,445,000 -10.31%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.22% 1.79% 2.75% 2.29% 5.15% 4.42% 2.65% -
ROE 15.39% 4.74% 6.08% 2.00% 7.33% 7.20% 3.43% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.45 12.04 19.90 1.00 17.05 6.61 2.65 18.79%
EPS 0.96 0.28 0.28 0.16 0.44 0.36 0.24 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.06 0.09 0.08 0.06 0.05 0.07 -1.81%
Adjusted Per Share Value based on latest NOSH - 3,295,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.64 5.82 8.50 2.32 2.47 2.34 2.70 5.10%
EPS 0.47 0.14 0.23 0.37 0.06 0.13 0.25 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.029 0.0384 0.1864 0.0087 0.0177 0.0715 -13.18%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.135 0.075 0.10 0.15 0.08 0.06 0.07 -
P/RPS 1.81 0.62 0.50 15.05 0.47 0.91 2.64 -6.09%
P/EPS 13.99 26.36 18.27 93.75 18.18 16.67 29.17 -11.52%
EY 7.15 3.79 5.47 1.07 5.50 6.00 3.43 13.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.25 1.11 1.88 1.33 1.20 1.00 13.60%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 22/08/12 -
Price 0.165 0.075 0.10 0.105 0.125 0.065 0.08 -
P/RPS 2.21 0.62 0.50 10.54 0.73 0.98 3.02 -5.06%
P/EPS 17.09 26.36 18.27 65.63 28.41 18.06 33.33 -10.53%
EY 5.85 3.79 5.47 1.52 3.52 5.54 3.00 11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.25 1.11 1.31 2.08 1.30 1.14 14.94%

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