[NOVAMSC] YoY Quarter Result on 31-Dec-2011 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -7669.36%
YoY- -846.82%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 6,849 7,850 4,192 8,959 6,604 5,541 5,709 3.07%
PBT 158 85 -4,389 -4,710 188 84 108 6.54%
Tax 0 0 0 0 0 -262 0 -
NP 158 85 -4,389 -4,710 188 -178 108 6.54%
-
NP to SH 1,148 172 -4,326 -4,817 645 -178 108 48.25%
-
Tax Rate 0.00% 0.00% - - 0.00% 311.90% 0.00% -
Total Cost 6,691 7,765 8,581 13,669 6,416 5,719 5,601 3.00%
-
Net Worth 229,599 51,599 23,812 24,702 103,199 29,400 21,599 48.25%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 229,599 51,599 23,812 24,702 103,199 29,400 21,599 48.25%
NOSH 2,870,000 860,000 396,880 411,709 1,289,999 420,000 360,000 41.31%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.31% 1.08% -104.70% -52.57% 2.85% -3.21% 1.89% -
ROE 0.50% 0.33% -18.17% -19.50% 0.63% -0.61% 0.50% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.24 0.91 1.06 2.18 0.51 1.32 1.59 -27.02%
EPS 0.04 0.02 -1.09 -1.17 0.05 0.02 0.03 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.06 0.06 0.06 0.08 0.07 0.06 4.90%
Adjusted Per Share Value based on latest NOSH - 411,709
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.51 0.58 0.31 0.67 0.49 0.41 0.43 2.88%
EPS 0.09 0.01 -0.32 -0.36 0.05 -0.01 0.01 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.0384 0.0177 0.0184 0.0769 0.0219 0.0161 48.24%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.135 0.065 0.06 0.06 0.07 0.07 0.05 -
P/RPS 56.57 7.12 5.68 2.76 13.67 5.31 3.15 61.78%
P/EPS 337.50 325.00 -5.50 -5.13 140.00 -165.17 166.67 12.47%
EY 0.30 0.31 -18.17 -19.50 0.71 -0.61 0.60 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.08 1.00 1.00 0.88 1.00 0.83 12.57%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 23/02/10 23/02/09 -
Price 0.155 0.07 0.06 0.08 0.08 0.07 0.05 -
P/RPS 64.95 7.67 5.68 3.68 15.63 5.31 3.15 65.55%
P/EPS 387.50 350.00 -5.50 -6.84 160.00 -165.17 166.67 15.09%
EY 0.26 0.29 -18.17 -14.63 0.63 -0.61 0.60 -13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.17 1.00 1.33 1.00 1.00 0.83 15.19%

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