Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2014-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -44.65%    YoY -     -50.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,283 30,222 31,636 34,868 32,392 33,349 34,324 -4.01%
  QoQ % 6.82% -4.47% -9.27% 7.64% -2.87% -2.84% -
  Horiz. % 94.05% 88.05% 92.17% 101.58% 94.37% 97.16% 100.00%
PBT 1,166 1,664 2,182 1,796 722 956 1,264 -5.24%
  QoQ % -29.93% -23.74% 21.49% 148.75% -24.48% -24.37% -
  Horiz. % 92.25% 131.65% 172.63% 142.09% 57.12% 75.63% 100.00%
Tax -3 0 0 0 -1 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% -0.00% -0.00% -0.00% 100.00% - -
NP 1,163 1,664 2,182 1,796 721 956 1,264 -5.41%
  QoQ % -30.11% -23.74% 21.49% 149.10% -24.58% -24.37% -
  Horiz. % 92.01% 131.65% 172.63% 142.09% 57.04% 75.63% 100.00%
NP to SH 2,609 2,681 1,726 900 1,626 2,241 3,018 -9.26%
  QoQ % -2.70% 55.35% 91.78% -44.65% -27.45% -25.73% -
  Horiz. % 86.45% 88.84% 57.19% 29.82% 53.88% 74.27% 100.00%
Tax Rate 0.26 % - % - % - % 0.14 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 185.71% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 31,120 28,558 29,454 33,072 31,671 32,393 33,060 -3.95%
  QoQ % 8.97% -3.04% -10.94% 4.42% -2.23% -2.02% -
  Horiz. % 94.13% 86.38% 89.09% 100.04% 95.80% 97.98% 100.00%
Net Worth 76,918 53,626 19,177 12,272 54,199 56,033 56,587 22.73%
  QoQ % 43.43% 179.63% 56.26% -77.36% -3.27% -0.98% -
  Horiz. % 135.93% 94.77% 33.89% 21.69% 95.78% 99.02% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 76,918 53,626 19,177 12,272 54,199 56,033 56,587 22.73%
  QoQ % 43.43% 179.63% 56.26% -77.36% -3.27% -0.98% -
  Horiz. % 135.93% 94.77% 33.89% 21.69% 95.78% 99.02% 100.00%
NOSH 961,481 670,333 319,629 204,545 903,333 933,888 943,125 1.29%
  QoQ % 43.43% 109.72% 56.26% -77.36% -3.27% -0.98% -
  Horiz. % 101.95% 71.08% 33.89% 21.69% 95.78% 99.02% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.60 % 5.51 % 6.90 % 5.15 % 2.23 % 2.87 % 3.68 % -1.46%
  QoQ % -34.66% -20.14% 33.98% 130.94% -22.30% -22.01% -
  Horiz. % 97.83% 149.73% 187.50% 139.95% 60.60% 77.99% 100.00%
ROE 3.39 % 5.00 % 9.00 % 7.33 % 3.00 % 4.00 % 5.33 % -26.06%
  QoQ % -32.20% -44.44% 22.78% 144.33% -25.00% -24.95% -
  Horiz. % 63.60% 93.81% 168.86% 137.52% 56.29% 75.05% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.36 4.51 9.90 17.05 3.59 3.57 3.64 -5.20%
  QoQ % -25.50% -54.44% -41.94% 374.93% 0.56% -1.92% -
  Horiz. % 92.31% 123.90% 271.98% 468.41% 98.63% 98.08% 100.00%
EPS 0.27 0.40 0.54 0.44 0.18 0.24 0.32 -10.72%
  QoQ % -32.50% -25.93% 22.73% 144.44% -25.00% -25.00% -
  Horiz. % 84.38% 125.00% 168.75% 137.50% 56.25% 75.00% 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 0.0800 0.0800 0.0600 0.0600 0.0600 0.0600 0.0600 21.16%
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,003,489
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.22 3.01 3.15 3.47 3.23 3.32 3.42 -3.94%
  QoQ % 6.98% -4.44% -9.22% 7.43% -2.71% -2.92% -
  Horiz. % 94.15% 88.01% 92.11% 101.46% 94.44% 97.08% 100.00%
EPS 0.26 0.27 0.17 0.09 0.16 0.22 0.30 -9.11%
  QoQ % -3.70% 58.82% 88.89% -43.75% -27.27% -26.67% -
  Horiz. % 86.67% 90.00% 56.67% 30.00% 53.33% 73.33% 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 0.0767 0.0534 0.0191 0.0122 0.0540 0.0558 0.0564 22.77%
  QoQ % 43.63% 179.58% 56.56% -77.41% -3.23% -1.06% -
  Horiz. % 135.99% 94.68% 33.87% 21.63% 95.74% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1750 0.1350 0.1300 0.0800 0.0700 0.0650 0.0700 -
P/RPS 5.21 2.99 1.31 0.47 1.95 1.82 1.92 94.67%
  QoQ % 74.25% 128.24% 178.72% -75.90% 7.14% -5.21% -
  Horiz. % 271.35% 155.73% 68.23% 24.48% 101.56% 94.79% 100.00%
P/EPS 64.49 33.75 24.07 18.18 38.89 27.08 21.88 105.71%
  QoQ % 91.08% 40.22% 32.40% -53.25% 43.61% 23.77% -
  Horiz. % 294.74% 154.25% 110.01% 83.09% 177.74% 123.77% 100.00%
EY 1.55 2.96 4.15 5.50 2.57 3.69 4.57 -51.40%
  QoQ % -47.64% -28.67% -24.55% 114.01% -30.35% -19.26% -
  Horiz. % 33.92% 64.77% 90.81% 120.35% 56.24% 80.74% 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 2.19 1.69 2.17 1.33 1.17 1.08 1.17 51.94%
  QoQ % 29.59% -22.12% 63.16% 13.68% 8.33% -7.69% -
  Horiz. % 187.18% 144.44% 185.47% 113.68% 100.00% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.1800 0.1550 0.1950 0.1250 0.0700 0.0700 0.0650 -
P/RPS 5.36 3.44 1.97 0.73 1.95 1.96 1.79 107.89%
  QoQ % 55.81% 74.62% 169.86% -62.56% -0.51% 9.50% -
  Horiz. % 299.44% 192.18% 110.06% 40.78% 108.94% 109.50% 100.00%
P/EPS 66.33 38.75 36.11 28.41 38.89 29.17 20.31 120.28%
  QoQ % 71.17% 7.31% 27.10% -26.95% 33.32% 43.62% -
  Horiz. % 326.59% 190.79% 177.79% 139.88% 191.48% 143.62% 100.00%
EY 1.51 2.58 2.77 3.52 2.57 3.43 4.92 -54.53%
  QoQ % -41.47% -6.86% -21.31% 36.96% -25.07% -30.28% -
  Horiz. % 30.69% 52.44% 56.30% 71.54% 52.24% 69.72% 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 2.25 1.94 3.25 2.08 1.17 1.17 1.08 63.19%
  QoQ % 15.98% -40.31% 56.25% 77.78% 0.00% 8.33% -
  Horiz. % 208.33% 179.63% 300.93% 192.59% 108.33% 108.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

460  248  596  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.75+0.115 
 MMAG-WB 0.305-0.04 
 DGSB 0.20+0.025 
 LAMBO 0.040.00 
 SUPERMX-C1I 0.1050.00 
 VSOLAR 0.0450.00 
 XOX 0.1850.00 
 PARKSON 0.16+0.015 
 KANGER 0.305+0.02 
 SOLUTN 0.69+0.05 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS