Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2018-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     353.81%    YoY -     242.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 53,019 56,462 48,472 51,416 72,974 78,574 79,914 -23.95%
  QoQ % -6.10% 16.49% -5.73% -29.54% -7.13% -1.68% -
  Horiz. % 66.35% 70.65% 60.66% 64.34% 91.32% 98.32% 100.00%
PBT 2,654 7,140 8,584 2,172 -4,441 1,305 1,596 40.40%
  QoQ % -62.83% -16.82% 295.21% 148.91% -440.22% -18.21% -
  Horiz. % 166.29% 447.37% 537.84% 136.09% -278.26% 81.79% 100.00%
Tax 3,915 5,220 0 0 -33 429 598 250.36%
  QoQ % -25.00% 0.00% 0.00% 0.00% -107.69% -28.21% -
  Horiz. % 654.68% 872.91% 0.00% 0.00% -5.52% 71.79% 100.00%
NP 6,569 12,360 8,584 2,172 -4,474 1,734 2,194 107.87%
  QoQ % -46.85% 43.99% 295.21% 148.55% -357.92% -20.94% -
  Horiz. % 299.41% 563.35% 391.25% 99.00% -203.92% 79.06% 100.00%
NP to SH 8,235 14,450 19,400 6,660 -2,624 2,736 2,754 107.69%
  QoQ % -43.01% -25.51% 191.29% 353.81% -195.91% -0.65% -
  Horiz. % 299.02% 524.72% 704.43% 241.83% -95.28% 99.35% 100.00%
Tax Rate -147.51 % -73.11 % - % - % - % -32.89 % -37.47 % 149.53%
  QoQ % -101.76% 0.00% 0.00% 0.00% 0.00% 12.22% -
  Horiz. % 393.67% 195.12% 0.00% 0.00% 0.00% 87.78% 100.00%
Total Cost 46,450 44,102 39,888 49,244 77,448 76,840 77,720 -29.07%
  QoQ % 5.32% 10.57% -19.00% -36.42% 0.79% -1.13% -
  Horiz. % 59.77% 56.75% 51.32% 63.36% 99.65% 98.87% 100.00%
Net Worth 52,609 60,125 52,609 43,262 40,994 40,994 47,826 6.57%
  QoQ % -12.50% 14.29% 21.60% 5.53% -0.00% -14.29% -
  Horiz. % 110.00% 125.71% 110.00% 90.46% 85.71% 85.71% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 52,609 60,125 52,609 43,262 40,994 40,994 47,826 6.57%
  QoQ % -12.50% 14.29% 21.60% 5.53% -0.00% -14.29% -
  Horiz. % 110.00% 125.71% 110.00% 90.46% 85.71% 85.71% 100.00%
NOSH 751,564 751,564 751,564 689,998 683,240 683,241 683,241 6.57%
  QoQ % 0.00% 0.00% 8.92% 0.99% -0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.99% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 12.39 % 21.89 % 17.71 % 4.22 % -6.13 % 2.21 % 2.75 % 173.04%
  QoQ % -43.40% 23.60% 319.67% 168.84% -377.38% -19.64% -
  Horiz. % 450.55% 796.00% 644.00% 153.45% -222.91% 80.36% 100.00%
ROE 15.65 % 24.03 % 36.88 % 15.39 % -6.40 % 6.67 % 5.76 % 94.83%
  QoQ % -34.87% -34.84% 139.64% 340.47% -195.95% 15.80% -
  Horiz. % 271.70% 417.19% 640.28% 267.19% -111.11% 115.80% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 7.05 7.51 6.45 7.45 10.68 11.50 11.70 -28.68%
  QoQ % -6.13% 16.43% -13.42% -30.24% -7.13% -1.71% -
  Horiz. % 60.26% 64.19% 55.13% 63.68% 91.28% 98.29% 100.00%
EPS 1.12 1.97 2.70 0.96 -0.38 0.40 0.40 98.78%
  QoQ % -43.15% -27.04% 181.25% 352.63% -195.00% 0.00% -
  Horiz. % 280.00% 492.50% 675.00% 240.00% -95.00% 100.00% 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 0.0700 0.0800 0.0700 0.0627 0.0600 0.0600 0.0700 -
  QoQ % -12.50% 14.29% 11.64% 4.50% 0.00% -14.29% -
  Horiz. % 100.00% 114.29% 100.00% 89.57% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.82 5.13 4.40 4.67 6.63 7.14 7.26 -23.92%
  QoQ % -6.04% 16.59% -5.78% -29.56% -7.14% -1.65% -
  Horiz. % 66.39% 70.66% 60.61% 64.33% 91.32% 98.35% 100.00%
EPS 0.75 1.31 1.76 0.61 -0.24 0.25 0.25 108.15%
  QoQ % -42.75% -25.57% 188.52% 354.17% -196.00% 0.00% -
  Horiz. % 300.00% 524.00% 704.00% 244.00% -96.00% 100.00% 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 0.0478 0.0546 0.0478 0.0393 0.0372 0.0372 0.0435 6.49%
  QoQ % -12.45% 14.23% 21.63% 5.65% 0.00% -14.48% -
  Horiz. % 109.89% 125.52% 109.89% 90.34% 85.52% 85.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1250 0.1050 0.1650 0.1350 0.1000 0.1300 0.0800 -
P/RPS 1.77 1.40 2.56 1.81 0.94 1.13 0.68 89.33%
  QoQ % 26.43% -45.31% 41.44% 92.55% -16.81% 66.18% -
  Horiz. % 260.29% 205.88% 376.47% 266.18% 138.24% 166.18% 100.00%
P/EPS 11.41 5.46 6.39 13.99 -26.04 32.46 19.85 -30.89%
  QoQ % 108.97% -14.55% -54.32% 153.73% -180.22% 63.53% -
  Horiz. % 57.48% 27.51% 32.19% 70.48% -131.18% 163.53% 100.00%
EY 8.77 18.31 15.64 7.15 -3.84 3.08 5.04 44.72%
  QoQ % -52.10% 17.07% 118.74% 286.20% -224.68% -38.89% -
  Horiz. % 174.01% 363.29% 310.32% 141.87% -76.19% 61.11% 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 1.79 1.31 2.36 2.15 1.67 2.17 1.14 35.13%
  QoQ % 36.64% -44.49% 9.77% 28.74% -23.04% 90.35% -
  Horiz. % 157.02% 114.91% 207.02% 188.60% 146.49% 190.35% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 -
Price 0.0950 0.1200 0.1400 0.1650 0.1050 0.1150 0.1050 -
P/RPS 1.35 1.60 2.17 2.21 0.98 1.00 0.90 31.07%
  QoQ % -15.62% -26.27% -1.81% 125.51% -2.00% 11.11% -
  Horiz. % 150.00% 177.78% 241.11% 245.56% 108.89% 111.11% 100.00%
P/EPS 8.67 6.24 5.42 17.09 -27.34 28.72 26.05 -52.01%
  QoQ % 38.94% 15.13% -68.29% 162.51% -195.19% 10.25% -
  Horiz. % 33.28% 23.95% 20.81% 65.60% -104.95% 110.25% 100.00%
EY 11.53 16.02 18.44 5.85 -3.66 3.48 3.84 108.27%
  QoQ % -28.03% -13.12% 215.21% 259.84% -205.17% -9.37% -
  Horiz. % 300.26% 417.19% 480.21% 152.34% -95.31% 90.62% 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 1.36 1.50 2.00 2.63 1.75 1.92 1.50 -6.33%
  QoQ % -9.33% -25.00% -23.95% 50.29% -8.85% 28.00% -
  Horiz. % 90.67% 100.00% 133.33% 175.33% 116.67% 128.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

392  380  611  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.235-0.01 
 HPPHB 0.71-0.03 
 DGB 0.095-0.01 

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