Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2015-06-30 [#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


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 30,978 30,181 29,372 32,840 32,283 30,222 31,636 -1.39%
  QoQ % 2.64% 2.76% -10.56% 1.73% 6.82% -4.47% -
  Horiz. % 97.92% 95.40% 92.84% 103.81% 102.05% 95.53% 100.00%
PBT 525 649 504 752 1,166 1,664 2,182 -61.28%
  QoQ % -19.15% 28.84% -32.98% -35.51% -29.93% -23.74% -
  Horiz. % 24.06% 29.76% 23.10% 34.46% 53.44% 76.26% 100.00%
Tax -15 -9 -6 0 -3 0 0 -
  QoQ % -60.72% -55.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 311.10% 200.00% -0.00% 100.00% - -
NP 510 640 498 752 1,163 1,664 2,182 -62.02%
  QoQ % -20.31% 28.51% -33.78% -35.34% -30.11% -23.74% -
  Horiz. % 23.37% 29.33% 22.82% 34.46% 53.30% 76.26% 100.00%
NP to SH 2,851 6,956 11,406 5,272 2,609 2,681 1,726 39.69%
  QoQ % -59.01% -39.01% 116.35% 102.07% -2.70% 55.35% -
  Horiz. % 165.18% 403.01% 660.83% 305.45% 151.16% 155.35% 100.00%
Tax Rate 2.86 % 1.44 % 1.19 % - % 0.26 % - % - % -
  QoQ % 98.61% 21.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,100.00% 553.85% 457.69% 0.00% 100.00% - -
Total Cost 30,468 29,541 28,874 32,088 31,120 28,558 29,454 2.28%
  QoQ % 3.14% 2.31% -10.02% 3.11% 8.97% -3.04% -
  Horiz. % 103.44% 100.30% 98.03% 108.94% 105.66% 96.96% 100.00%
Net Worth 49,570 49,061 1,026,540 263,599 76,918 53,626 19,177 88.24%
  QoQ % 1.04% -95.22% 289.43% 242.70% 43.43% 179.63% -
  Horiz. % 258.48% 255.82% 5,352.76% 1,374.51% 401.08% 279.63% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 49,570 49,061 1,026,540 263,599 76,918 53,626 19,177 88.24%
  QoQ % 1.04% -95.22% 289.43% 242.70% 43.43% 179.63% -
  Horiz. % 258.48% 255.82% 5,352.76% 1,374.51% 401.08% 279.63% 100.00%
NOSH 550,786 545,126 11,405,999 3,295,000 961,481 670,333 319,629 43.69%
  QoQ % 1.04% -95.22% 246.16% 242.70% 43.43% 109.72% -
  Horiz. % 172.32% 170.55% 3,568.51% 1,030.88% 300.81% 209.72% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.65 % 2.12 % 1.70 % 2.29 % 3.60 % 5.51 % 6.90 % -61.44%
  QoQ % -22.17% 24.71% -25.76% -36.39% -34.66% -20.14% -
  Horiz. % 23.91% 30.72% 24.64% 33.19% 52.17% 79.86% 100.00%
ROE 5.75 % 14.18 % 1.11 % 2.00 % 3.39 % 5.00 % 9.00 % -25.80%
  QoQ % -59.45% 1,177.48% -44.50% -41.00% -32.20% -44.44% -
  Horiz. % 63.89% 157.56% 12.33% 22.22% 37.67% 55.56% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.62 5.54 0.26 1.00 3.36 4.51 9.90 -31.42%
  QoQ % 1.44% 2,030.77% -74.00% -70.24% -25.50% -54.44% -
  Horiz. % 56.77% 55.96% 2.63% 10.10% 33.94% 45.56% 100.00%
EPS 0.10 0.12 0.10 0.16 0.27 0.40 0.54 -67.48%
  QoQ % -16.67% 20.00% -37.50% -40.74% -32.50% -25.93% -
  Horiz. % 18.52% 22.22% 18.52% 29.63% 50.00% 74.07% 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 0.0900 0.0900 0.0900 0.0800 0.0800 0.0800 0.0600 31.00%
  QoQ % 0.00% 0.00% 12.50% 0.00% 0.00% 33.33% -
  Horiz. % 150.00% 150.00% 150.00% 133.33% 133.33% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.12 4.02 3.91 4.37 4.30 4.02 4.21 -1.43%
  QoQ % 2.49% 2.81% -10.53% 1.63% 6.97% -4.51% -
  Horiz. % 97.86% 95.49% 92.87% 103.80% 102.14% 95.49% 100.00%
EPS 0.38 0.93 1.52 0.70 0.35 0.36 0.23 39.71%
  QoQ % -59.14% -38.82% 117.14% 100.00% -2.78% 56.52% -
  Horiz. % 165.22% 404.35% 660.87% 304.35% 152.17% 156.52% 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 0.0660 0.0653 1.3659 0.3507 0.1023 0.0714 0.0255 88.40%
  QoQ % 1.07% -95.22% 289.48% 242.82% 43.28% 180.00% -
  Horiz. % 258.82% 256.08% 5,356.47% 1,375.29% 401.18% 280.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.0950 0.1150 0.1150 0.1500 0.1750 0.1350 0.1300 -
P/RPS 1.69 2.08 44.66 15.05 5.21 2.99 1.31 18.49%
  QoQ % -18.75% -95.34% 196.74% 188.87% 74.25% 128.24% -
  Horiz. % 129.01% 158.78% 3,409.16% 1,148.85% 397.71% 228.24% 100.00%
P/EPS 18.35 9.01 115.00 93.75 64.49 33.75 24.07 -16.53%
  QoQ % 103.66% -92.17% 22.67% 45.37% 91.08% 40.22% -
  Horiz. % 76.24% 37.43% 477.77% 389.49% 267.93% 140.22% 100.00%
EY 5.45 11.10 0.87 1.07 1.55 2.96 4.15 19.90%
  QoQ % -50.90% 1,175.86% -18.69% -30.97% -47.64% -28.67% -
  Horiz. % 131.33% 267.47% 20.96% 25.78% 37.35% 71.33% 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 1.06 1.28 1.28 1.88 2.19 1.69 2.17 -37.95%
  QoQ % -17.19% 0.00% -31.91% -14.16% 29.59% -22.12% -
  Horiz. % 48.85% 58.99% 58.99% 86.64% 100.92% 77.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 0.1000 0.1000 0.1200 0.1050 0.1800 0.1550 0.1950 -
P/RPS 1.78 1.81 46.60 10.54 5.36 3.44 1.97 -6.53%
  QoQ % -1.66% -96.12% 342.13% 96.64% 55.81% 74.62% -
  Horiz. % 90.36% 91.88% 2,365.48% 535.03% 272.08% 174.62% 100.00%
P/EPS 19.32 7.84 120.00 65.63 66.33 38.75 36.11 -34.07%
  QoQ % 146.43% -93.47% 82.84% -1.06% 71.17% 7.31% -
  Horiz. % 53.50% 21.71% 332.32% 181.75% 183.69% 107.31% 100.00%
EY 5.18 12.76 0.83 1.52 1.51 2.58 2.77 51.73%
  QoQ % -59.40% 1,437.35% -45.39% 0.66% -41.47% -6.86% -
  Horiz. % 187.00% 460.65% 29.96% 54.87% 54.51% 93.14% 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 1.11 1.11 1.33 1.31 2.25 1.94 3.25 -51.11%
  QoQ % 0.00% -16.54% 1.53% -41.78% 15.98% -40.31% -
  Horiz. % 34.15% 34.15% 40.92% 40.31% 69.23% 59.69% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers