Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2011-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     211.41%    YoY -     48.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,270 31,197 28,878 29,564 24,442 24,214 23,114 24.89%
  QoQ % 3.44% 8.03% -2.32% 20.96% 0.94% 4.76% -
  Horiz. % 139.61% 134.97% 124.94% 127.91% 105.75% 104.76% 100.00%
PBT -4,395 -5,922 538 884 281 2,121 2,806 -
  QoQ % 25.79% -1,200.87% -39.14% 214.59% -86.75% -24.40% -
  Horiz. % -156.63% -211.07% 19.17% 31.50% 10.01% 75.60% 100.00%
Tax -5 0 0 0 -5 0 550 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.91% 0.00% 0.00% 0.00% -0.91% 0.00% 100.00%
NP -4,400 -5,922 538 884 276 2,121 3,356 -
  QoQ % 25.71% -1,200.87% -39.14% 220.29% -86.99% -36.79% -
  Horiz. % -131.11% -176.48% 16.03% 26.34% 8.22% 63.21% 100.00%
NP to SH -4,006 -5,288 1,704 3,656 1,174 3,097 3,356 -
  QoQ % 24.24% -410.33% -53.39% 211.41% -62.10% -7.71% -
  Horiz. % -119.37% -157.57% 50.77% 108.94% 34.98% 92.29% 100.00%
Tax Rate - % - % - % - % 1.78 % - % -19.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -9.08% 0.00% 100.00%
Total Cost 36,670 37,119 28,340 28,680 24,166 22,093 19,758 50.97%
  QoQ % -1.21% 30.98% -1.19% 18.68% 9.38% 11.82% -
  Horiz. % 185.60% 187.87% 143.44% 145.16% 122.31% 111.82% 100.00%
Net Worth 22,051 21,632 97,371 146,239 117,399 46,459 33,560 -24.40%
  QoQ % 1.94% -77.78% -33.42% 24.57% 152.69% 38.44% -
  Horiz. % 65.71% 64.46% 290.14% 435.76% 349.82% 138.44% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 22,051 21,632 97,371 146,239 117,399 46,459 33,560 -24.40%
  QoQ % 1.94% -77.78% -33.42% 24.57% 152.69% 38.44% -
  Horiz. % 65.71% 64.46% 290.14% 435.76% 349.82% 138.44% 100.00%
NOSH 367,522 360,545 1,217,142 1,827,999 1,677,142 580,749 479,428 -16.23%
  QoQ % 1.94% -70.38% -33.42% 8.99% 188.79% 21.13% -
  Horiz. % 76.66% 75.20% 253.87% 381.29% 349.82% 121.13% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -13.63 % -18.98 % 1.86 % 2.99 % 1.13 % 8.76 % 14.52 % -
  QoQ % 28.19% -1,120.43% -37.79% 164.60% -87.10% -39.67% -
  Horiz. % -93.87% -130.72% 12.81% 20.59% 7.78% 60.33% 100.00%
ROE -18.17 % -24.44 % 1.75 % 2.50 % 1.00 % 6.67 % 10.00 % -
  QoQ % 25.65% -1,496.57% -30.00% 150.00% -85.01% -33.30% -
  Horiz. % -181.70% -244.40% 17.50% 25.00% 10.00% 66.70% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.78 8.65 2.37 1.62 1.46 4.17 4.82 49.10%
  QoQ % 1.50% 264.98% 46.30% 10.96% -64.99% -13.49% -
  Horiz. % 182.16% 179.46% 49.17% 33.61% 30.29% 86.51% 100.00%
EPS -1.09 -1.47 0.14 0.20 0.07 0.53 0.70 -
  QoQ % 25.85% -1,150.00% -30.00% 185.71% -86.79% -24.29% -
  Horiz. % -155.71% -210.00% 20.00% 28.57% 10.00% 75.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0600 0.0800 0.0800 0.0700 0.0800 0.0700 -9.76%
  QoQ % 0.00% -25.00% 0.00% 14.29% -12.50% 14.29% -
  Horiz. % 85.71% 85.71% 114.29% 114.29% 100.00% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.29 4.15 3.84 3.93 3.25 3.22 3.08 24.70%
  QoQ % 3.37% 8.07% -2.29% 20.92% 0.93% 4.55% -
  Horiz. % 139.29% 134.74% 124.68% 127.60% 105.52% 104.55% 100.00%
EPS -0.53 -0.70 0.23 0.49 0.16 0.41 0.45 -
  QoQ % 24.29% -404.35% -53.06% 206.25% -60.98% -8.89% -
  Horiz. % -117.78% -155.56% 51.11% 108.89% 35.56% 91.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0293 0.0288 0.1296 0.1946 0.1562 0.0618 0.0447 -24.52%
  QoQ % 1.74% -77.78% -33.40% 24.58% 152.75% 38.26% -
  Horiz. % 65.55% 64.43% 289.93% 435.35% 349.44% 138.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.0800 0.0600 0.0600 0.0700 0.0800 0.0700 0.0700 -
P/RPS 0.91 0.69 2.53 4.33 5.49 1.68 1.45 -26.68%
  QoQ % 31.88% -72.73% -41.57% -21.13% 226.79% 15.86% -
  Horiz. % 62.76% 47.59% 174.48% 298.62% 378.62% 115.86% 100.00%
P/EPS -7.34 -4.09 42.86 35.00 114.29 13.12 10.00 -
  QoQ % -79.46% -109.54% 22.46% -69.38% 771.11% 31.20% -
  Horiz. % -73.40% -40.90% 428.60% 350.00% 1,142.90% 131.20% 100.00%
EY -13.63 -24.44 2.33 2.86 0.88 7.62 10.00 -
  QoQ % 44.23% -1,148.93% -18.53% 225.00% -88.45% -23.80% -
  Horiz. % -136.30% -244.40% 23.30% 28.60% 8.80% 76.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.33 1.00 0.75 0.88 1.14 0.88 1.00 20.92%
  QoQ % 33.00% 33.33% -14.77% -22.81% 29.55% -12.00% -
  Horiz. % 133.00% 100.00% 75.00% 88.00% 114.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 -
Price 0.0600 0.0800 0.0800 0.0650 0.0700 0.0800 0.0700 -
P/RPS 0.68 0.92 3.37 4.02 4.80 1.92 1.45 -39.61%
  QoQ % -26.09% -72.70% -16.17% -16.25% 150.00% 32.41% -
  Horiz. % 46.90% 63.45% 232.41% 277.24% 331.03% 132.41% 100.00%
P/EPS -5.50 -5.45 57.14 32.50 100.00 15.00 10.00 -
  QoQ % -0.92% -109.54% 75.82% -67.50% 566.67% 50.00% -
  Horiz. % -55.00% -54.50% 571.40% 325.00% 1,000.00% 150.00% 100.00%
EY -18.17 -18.33 1.75 3.08 1.00 6.67 10.00 -
  QoQ % 0.87% -1,147.43% -43.18% 208.00% -85.01% -33.30% -
  Horiz. % -181.70% -183.30% 17.50% 30.80% 10.00% 66.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.33 1.00 0.81 1.00 1.00 1.00 -
  QoQ % -24.81% 33.00% 23.46% -19.00% 0.00% 0.00% -
  Horiz. % 100.00% 133.00% 100.00% 81.00% 100.00% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers