Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2011-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 14-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -53.39%    YoY -     -49.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,252 32,270 31,197 28,878 29,564 24,442 24,214 35.68%
  QoQ % 18.54% 3.44% 8.03% -2.32% 20.96% 0.94% -
  Horiz. % 157.97% 133.27% 128.84% 119.26% 122.09% 100.94% 100.00%
PBT 1,012 -4,395 -5,922 538 884 281 2,121 -38.97%
  QoQ % 123.03% 25.79% -1,200.87% -39.14% 214.59% -86.75% -
  Horiz. % 47.71% -207.18% -279.20% 25.36% 41.67% 13.25% 100.00%
Tax 0 -5 0 0 0 -5 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% -0.00% -0.00% -0.00% 100.00% -
NP 1,012 -4,400 -5,922 538 884 276 2,121 -38.97%
  QoQ % 123.00% 25.71% -1,200.87% -39.14% 220.29% -86.99% -
  Horiz. % 47.71% -207.42% -279.20% 25.36% 41.67% 13.01% 100.00%
NP to SH 3,468 -4,006 -5,288 1,704 3,656 1,174 3,097 7.83%
  QoQ % 186.57% 24.24% -410.33% -53.39% 211.41% -62.10% -
  Horiz. % 111.97% -129.34% -170.73% 55.02% 118.04% 37.90% 100.00%
Tax Rate - % - % - % - % - % 1.78 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 37,240 36,670 37,119 28,340 28,680 24,166 22,093 41.68%
  QoQ % 1.55% -1.21% 30.98% -1.19% 18.68% 9.38% -
  Horiz. % 168.56% 165.98% 168.01% 128.27% 129.81% 109.38% 100.00%
Net Worth 101,150 22,051 21,632 97,371 146,239 117,399 46,459 68.06%
  QoQ % 358.70% 1.94% -77.78% -33.42% 24.57% 152.69% -
  Horiz. % 217.71% 47.46% 46.56% 209.58% 314.77% 252.69% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 101,150 22,051 21,632 97,371 146,239 117,399 46,459 68.06%
  QoQ % 358.70% 1.94% -77.78% -33.42% 24.57% 152.69% -
  Horiz. % 217.71% 47.46% 46.56% 209.58% 314.77% 252.69% 100.00%
NOSH 1,445,000 367,522 360,545 1,217,142 1,827,999 1,677,142 580,749 83.72%
  QoQ % 293.17% 1.94% -70.38% -33.42% 8.99% 188.79% -
  Horiz. % 248.82% 63.28% 62.08% 209.58% 314.77% 288.79% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.65 % -13.63 % -18.98 % 1.86 % 2.99 % 1.13 % 8.76 % -54.97%
  QoQ % 119.44% 28.19% -1,120.43% -37.79% 164.60% -87.10% -
  Horiz. % 30.25% -155.59% -216.67% 21.23% 34.13% 12.90% 100.00%
ROE 3.43 % -18.17 % -24.44 % 1.75 % 2.50 % 1.00 % 6.67 % -35.84%
  QoQ % 118.88% 25.65% -1,496.57% -30.00% 150.00% -85.01% -
  Horiz. % 51.42% -272.41% -366.42% 26.24% 37.48% 14.99% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.65 8.78 8.65 2.37 1.62 1.46 4.17 -26.10%
  QoQ % -69.82% 1.50% 264.98% 46.30% 10.96% -64.99% -
  Horiz. % 63.55% 210.55% 207.43% 56.83% 38.85% 35.01% 100.00%
EPS 0.24 -1.09 -1.47 0.14 0.20 0.07 0.53 -41.06%
  QoQ % 122.02% 25.85% -1,150.00% -30.00% 185.71% -86.79% -
  Horiz. % 45.28% -205.66% -277.36% 26.42% 37.74% 13.21% 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 0.0600 0.0600 0.0800 0.0800 0.0700 0.0800 -8.52%
  QoQ % 16.67% 0.00% -25.00% 0.00% 14.29% -12.50% -
  Horiz. % 87.50% 75.00% 75.00% 100.00% 100.00% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.09 4.29 4.15 3.84 3.93 3.25 3.22 35.74%
  QoQ % 18.65% 3.37% 8.07% -2.29% 20.92% 0.93% -
  Horiz. % 158.07% 133.23% 128.88% 119.25% 122.05% 100.93% 100.00%
EPS 0.46 -0.53 -0.70 0.23 0.49 0.16 0.41 7.98%
  QoQ % 186.79% 24.29% -404.35% -53.06% 206.25% -60.98% -
  Horiz. % 112.20% -129.27% -170.73% 56.10% 119.51% 39.02% 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 0.1346 0.0293 0.0288 0.1296 0.1946 0.1562 0.0618 68.10%
  QoQ % 359.39% 1.74% -77.78% -33.40% 24.58% 152.75% -
  Horiz. % 217.80% 47.41% 46.60% 209.71% 314.89% 252.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.0700 0.0800 0.0600 0.0600 0.0700 0.0800 0.0700 -
P/RPS 2.64 0.91 0.69 2.53 4.33 5.49 1.68 35.20%
  QoQ % 190.11% 31.88% -72.73% -41.57% -21.13% 226.79% -
  Horiz. % 157.14% 54.17% 41.07% 150.60% 257.74% 326.79% 100.00%
P/EPS 29.17 -7.34 -4.09 42.86 35.00 114.29 13.12 70.43%
  QoQ % 497.41% -79.46% -109.54% 22.46% -69.38% 771.11% -
  Horiz. % 222.33% -55.95% -31.17% 326.68% 266.77% 871.11% 100.00%
EY 3.43 -13.63 -24.44 2.33 2.86 0.88 7.62 -41.29%
  QoQ % 125.17% 44.23% -1,148.93% -18.53% 225.00% -88.45% -
  Horiz. % 45.01% -178.87% -320.73% 30.58% 37.53% 11.55% 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 0.75 0.88 1.14 0.88 8.90%
  QoQ % -24.81% 33.00% 33.33% -14.77% -22.81% 29.55% -
  Horiz. % 113.64% 151.14% 113.64% 85.23% 100.00% 129.55% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 -
Price 0.0800 0.0600 0.0800 0.0800 0.0650 0.0700 0.0800 -
P/RPS 3.02 0.68 0.92 3.37 4.02 4.80 1.92 35.29%
  QoQ % 344.12% -26.09% -72.70% -16.17% -16.25% 150.00% -
  Horiz. % 157.29% 35.42% 47.92% 175.52% 209.38% 250.00% 100.00%
P/EPS 33.33 -5.50 -5.45 57.14 32.50 100.00 15.00 70.36%
  QoQ % 706.00% -0.92% -109.54% 75.82% -67.50% 566.67% -
  Horiz. % 222.20% -36.67% -36.33% 380.93% 216.67% 666.67% 100.00%
EY 3.00 -18.17 -18.33 1.75 3.08 1.00 6.67 -41.33%
  QoQ % 116.51% 0.87% -1,147.43% -43.18% 208.00% -85.01% -
  Horiz. % 44.98% -272.41% -274.81% 26.24% 46.18% 14.99% 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 1.14 1.00 1.33 1.00 0.81 1.00 1.00 9.14%
  QoQ % 14.00% -24.81% 33.00% 23.46% -19.00% 0.00% -
  Horiz. % 114.00% 100.00% 133.00% 100.00% 81.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers