Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2016-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     15.89%    YoY -     -37.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 96,811 101,465 109,026 120,164 30,978 30,181 29,372 121.32%
  QoQ % -4.59% -6.93% -9.27% 287.90% 2.64% 2.76% -
  Horiz. % 329.60% 345.45% 371.19% 409.11% 105.47% 102.76% 100.00%
PBT -23,448 -2,521 1,908 3,408 525 649 504 -
  QoQ % -829.98% -232.15% -44.01% 549.14% -19.15% 28.84% -
  Horiz. % -4,652.38% -500.26% 378.57% 676.19% 104.17% 128.84% 100.00%
Tax 1,021 -34 -52 -104 -15 -9 -6 -
  QoQ % 3,045.16% 33.33% 50.00% -593.33% -60.72% -55.55% -
  Horiz. % -17,016.67% 577.78% 866.67% 1,733.33% 250.00% 155.55% 100.00%
NP -22,427 -2,556 1,856 3,304 510 640 498 -
  QoQ % -777.43% -237.72% -43.83% 547.84% -20.31% 28.51% -
  Horiz. % -4,503.41% -513.25% 372.69% 663.45% 102.41% 128.51% 100.00%
NP to SH -20,426 -2,556 1,856 3,304 2,851 6,956 11,406 -
  QoQ % -699.14% -237.72% -43.83% 15.89% -59.01% -39.01% -
  Horiz. % -179.08% -22.41% 16.27% 28.97% 25.00% 60.99% 100.00%
Tax Rate - % - % 2.73 % 3.05 % 2.86 % 1.44 % 1.19 % -
  QoQ % 0.00% 0.00% -10.49% 6.64% 98.61% 21.01% -
  Horiz. % 0.00% 0.00% 229.41% 256.30% 240.34% 121.01% 100.00%
Total Cost 119,238 104,021 107,170 116,860 30,468 29,541 28,874 157.18%
  QoQ % 14.63% -2.94% -8.29% 283.55% 3.14% 2.31% -
  Horiz. % 412.96% 360.26% 371.16% 404.72% 105.52% 102.31% 100.00%
Net Worth 40,994 61,491 61,491 54,338 49,570 49,061 1,026,540 -88.29%
  QoQ % -33.33% 0.00% 13.16% 9.62% 1.04% -95.22% -
  Horiz. % 3.99% 5.99% 5.99% 5.29% 4.83% 4.78% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 40,994 61,491 61,491 54,338 49,570 49,061 1,026,540 -88.29%
  QoQ % -33.33% 0.00% 13.16% 9.62% 1.04% -95.22% -
  Horiz. % 3.99% 5.99% 5.99% 5.29% 4.83% 4.78% 100.00%
NOSH 683,240 683,241 683,241 603,760 550,786 545,126 11,405,999 -84.66%
  QoQ % -0.00% 0.00% 13.16% 9.62% 1.04% -95.22% -
  Horiz. % 5.99% 5.99% 5.99% 5.29% 4.83% 4.78% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -23.17 % -2.52 % 1.70 % 2.75 % 1.65 % 2.12 % 1.70 % -
  QoQ % -819.44% -248.24% -38.18% 66.67% -22.17% 24.71% -
  Horiz. % -1,362.94% -148.24% 100.00% 161.76% 97.06% 124.71% 100.00%
ROE -49.83 % -4.16 % 3.02 % 6.08 % 5.75 % 14.18 % 1.11 % -
  QoQ % -1,097.84% -237.75% -50.33% 5.74% -59.45% 1,177.48% -
  Horiz. % -4,489.19% -374.77% 272.07% 547.75% 518.02% 1,277.48% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.17 14.85 15.96 19.90 5.62 5.54 0.26 1,333.97%
  QoQ % -4.58% -6.95% -19.80% 254.09% 1.44% 2,030.77% -
  Horiz. % 5,450.00% 5,711.54% 6,138.46% 7,653.85% 2,161.54% 2,130.77% 100.00%
EPS -3.07 -0.51 0.12 0.28 0.10 0.12 0.10 -
  QoQ % -501.96% -525.00% -57.14% 180.00% -16.67% 20.00% -
  Horiz. % -3,070.00% -510.00% 120.00% 280.00% 100.00% 120.00% 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 0.0600 0.0900 0.0900 0.0900 0.0900 0.0900 0.0900 -23.67%
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.88 13.50 14.51 15.99 4.12 4.02 3.91 121.23%
  QoQ % -4.59% -6.96% -9.26% 288.11% 2.49% 2.81% -
  Horiz. % 329.41% 345.27% 371.10% 408.95% 105.37% 102.81% 100.00%
EPS -2.72 -0.34 0.25 0.44 0.38 0.93 1.52 -
  QoQ % -700.00% -236.00% -43.18% 15.79% -59.14% -38.82% -
  Horiz. % -178.95% -22.37% 16.45% 28.95% 25.00% 61.18% 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 0.0545 0.0818 0.0818 0.0723 0.0660 0.0653 1.3659 -88.30%
  QoQ % -33.37% 0.00% 13.14% 9.55% 1.07% -95.22% -
  Horiz. % 3.99% 5.99% 5.99% 5.29% 4.83% 4.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0950 0.0800 0.0900 0.1000 0.0950 0.1150 0.1150 -
P/RPS 0.67 0.54 0.56 0.50 1.69 2.08 44.66 -93.90%
  QoQ % 24.07% -3.57% 12.00% -70.41% -18.75% -95.34% -
  Horiz. % 1.50% 1.21% 1.25% 1.12% 3.78% 4.66% 100.00%
P/EPS -3.18 -21.38 33.13 18.27 18.35 9.01 115.00 -
  QoQ % 85.13% -164.53% 81.34% -0.44% 103.66% -92.17% -
  Horiz. % -2.77% -18.59% 28.81% 15.89% 15.96% 7.83% 100.00%
EY -31.47 -4.68 3.02 5.47 5.45 11.10 0.87 -
  QoQ % -572.44% -254.97% -44.79% 0.37% -50.90% 1,175.86% -
  Horiz. % -3,617.24% -537.93% 347.13% 628.74% 626.44% 1,275.86% 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 1.58 0.89 1.00 1.11 1.06 1.28 1.28 15.06%
  QoQ % 77.53% -11.00% -9.91% 4.72% -17.19% 0.00% -
  Horiz. % 123.44% 69.53% 78.12% 86.72% 82.81% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 24/02/16 25/11/15 -
Price 0.0800 0.0950 0.0900 0.1000 0.1000 0.1000 0.1200 -
P/RPS 0.56 0.64 0.56 0.50 1.78 1.81 46.60 -94.74%
  QoQ % -12.50% 14.29% 12.00% -71.91% -1.66% -96.12% -
  Horiz. % 1.20% 1.37% 1.20% 1.07% 3.82% 3.88% 100.00%
P/EPS -2.68 -25.39 33.13 18.27 19.32 7.84 120.00 -
  QoQ % 89.44% -176.64% 81.34% -5.43% 146.43% -93.47% -
  Horiz. % -2.23% -21.16% 27.61% 15.23% 16.10% 6.53% 100.00%
EY -37.37 -3.94 3.02 5.47 5.18 12.76 0.83 -
  QoQ % -848.48% -230.46% -44.79% 5.60% -59.40% 1,437.35% -
  Horiz. % -4,502.41% -474.70% 363.86% 659.04% 624.10% 1,537.35% 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 1.06 1.00 1.11 1.11 1.11 1.33 -
  QoQ % 25.47% 6.00% -9.91% 0.00% 0.00% -16.54% -
  Horiz. % 100.00% 79.70% 75.19% 83.46% 83.46% 83.46% 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  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers