Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2012-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -35.18%    YoY -     31.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,052 30,683 29,845 36,382 38,252 32,270 31,197 3.93%
  QoQ % 7.72% 2.81% -17.97% -4.89% 18.54% 3.44% -
  Horiz. % 105.94% 98.35% 95.67% 116.62% 122.61% 103.44% 100.00%
PBT 1,460 -4,618 -5,184 1,000 1,012 -4,395 -5,922 -
  QoQ % 131.62% 10.92% -618.40% -1.19% 123.03% 25.79% -
  Horiz. % -24.65% 77.97% 87.53% -16.88% -17.09% 74.21% 100.00%
Tax 0 0 0 0 0 -5 0 -
  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% -
NP 1,460 -4,618 -5,184 1,000 1,012 -4,400 -5,922 -
  QoQ % 131.62% 10.92% -618.40% -1.19% 123.00% 25.71% -
  Horiz. % -24.65% 77.97% 87.53% -16.88% -17.09% 74.29% 100.00%
NP to SH 1,800 -4,078 -4,268 2,248 3,468 -4,006 -5,288 -
  QoQ % 144.14% 4.45% -289.86% -35.18% 186.57% 24.24% -
  Horiz. % -34.04% 77.12% 80.71% -42.51% -65.58% 75.76% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 31,592 35,301 35,029 35,382 37,240 36,670 37,119 -10.20%
  QoQ % -10.51% 0.78% -1.00% -4.99% 1.55% -1.21% -
  Horiz. % 85.11% 95.10% 94.37% 95.32% 100.32% 98.79% 100.00%
Net Worth 24,999 17,730 19,799 65,566 101,150 22,051 21,632 10.13%
  QoQ % 41.00% -10.45% -69.80% -35.18% 358.70% 1.94% -
  Horiz. % 115.57% 81.96% 91.53% 303.09% 467.58% 101.94% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,999 17,730 19,799 65,566 101,150 22,051 21,632 10.13%
  QoQ % 41.00% -10.45% -69.80% -35.18% 358.70% 1.94% -
  Horiz. % 115.57% 81.96% 91.53% 303.09% 467.58% 101.94% 100.00%
NOSH 499,999 354,608 329,999 936,666 1,445,000 367,522 360,545 24.38%
  QoQ % 41.00% 7.46% -64.77% -35.18% 293.17% 1.94% -
  Horiz. % 138.68% 98.35% 91.53% 259.79% 400.78% 101.94% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.42 % -15.05 % -17.37 % 2.75 % 2.65 % -13.63 % -18.98 % -
  QoQ % 129.37% 13.36% -731.64% 3.77% 119.44% 28.19% -
  Horiz. % -23.29% 79.29% 91.52% -14.49% -13.96% 71.81% 100.00%
ROE 7.20 % -23.00 % -21.56 % 3.43 % 3.43 % -18.17 % -24.44 % -
  QoQ % 131.30% -6.68% -728.57% 0.00% 118.88% 25.65% -
  Horiz. % -29.46% 94.11% 88.22% -14.03% -14.03% 74.35% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.61 8.65 9.04 3.88 2.65 8.78 8.65 -16.43%
  QoQ % -23.58% -4.31% 132.99% 46.42% -69.82% 1.50% -
  Horiz. % 76.42% 100.00% 104.51% 44.86% 30.64% 101.50% 100.00%
EPS 0.36 -1.15 -1.29 0.24 0.24 -1.09 -1.47 -
  QoQ % 131.30% 10.85% -637.50% 0.00% 122.02% 25.85% -
  Horiz. % -24.49% 78.23% 87.76% -16.33% -16.33% 74.15% 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 0.0500 0.0500 0.0600 0.0700 0.0700 0.0600 0.0600 -11.45%
  QoQ % 0.00% -16.67% -14.29% 0.00% 16.67% 0.00% -
  Horiz. % 83.33% 83.33% 100.00% 116.67% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.40 4.08 3.97 4.84 5.09 4.29 4.15 3.98%
  QoQ % 7.84% 2.77% -17.98% -4.91% 18.65% 3.37% -
  Horiz. % 106.02% 98.31% 95.66% 116.63% 122.65% 103.37% 100.00%
EPS 0.24 -0.54 -0.57 0.30 0.46 -0.53 -0.70 -
  QoQ % 144.44% 5.26% -290.00% -34.78% 186.79% 24.29% -
  Horiz. % -34.29% 77.14% 81.43% -42.86% -65.71% 75.71% 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 0.0333 0.0236 0.0263 0.0872 0.1346 0.0293 0.0288 10.17%
  QoQ % 41.10% -10.27% -69.84% -35.22% 359.39% 1.74% -
  Horiz. % 115.63% 81.94% 91.32% 302.78% 467.36% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.0600 0.0500 0.0600 0.0600 0.0700 0.0800 0.0600 -
P/RPS 0.91 0.58 0.66 1.54 2.64 0.91 0.69 20.28%
  QoQ % 56.90% -12.12% -57.14% -41.67% 190.11% 31.88% -
  Horiz. % 131.88% 84.06% 95.65% 223.19% 382.61% 131.88% 100.00%
P/EPS 16.67 -4.35 -4.64 25.00 29.17 -7.34 -4.09 -
  QoQ % 483.22% 6.25% -118.56% -14.30% 497.41% -79.46% -
  Horiz. % -407.58% 106.36% 113.45% -611.25% -713.20% 179.46% 100.00%
EY 6.00 -23.00 -21.56 4.00 3.43 -13.63 -24.44 -
  QoQ % 126.09% -6.68% -639.00% 16.62% 125.17% 44.23% -
  Horiz. % -24.55% 94.11% 88.22% -16.37% -14.03% 55.77% 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 1.20 1.00 1.00 0.86 1.00 1.33 1.00 12.94%
  QoQ % 20.00% 0.00% 16.28% -14.00% -24.81% 33.00% -
  Horiz. % 120.00% 100.00% 100.00% 86.00% 100.00% 133.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 25/05/12 27/02/12 -
Price 0.0650 0.0600 0.0600 0.0600 0.0800 0.0600 0.0800 -
P/RPS 0.98 0.69 0.66 1.54 3.02 0.68 0.92 4.31%
  QoQ % 42.03% 4.55% -57.14% -49.01% 344.12% -26.09% -
  Horiz. % 106.52% 75.00% 71.74% 167.39% 328.26% 73.91% 100.00%
P/EPS 18.06 -5.22 -4.64 25.00 33.33 -5.50 -5.45 -
  QoQ % 445.98% -12.50% -118.56% -24.99% 706.00% -0.92% -
  Horiz. % -331.38% 95.78% 85.14% -458.72% -611.56% 100.92% 100.00%
EY 5.54 -19.17 -21.56 4.00 3.00 -18.17 -18.33 -
  QoQ % 128.90% 11.09% -639.00% 33.33% 116.51% 0.87% -
  Horiz. % -30.22% 104.58% 117.62% -21.82% -16.37% 99.13% 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 1.30 1.20 1.00 0.86 1.14 1.00 1.33 -1.51%
  QoQ % 8.33% 20.00% 16.28% -24.56% 14.00% -24.81% -
  Horiz. % 97.74% 90.23% 75.19% 64.66% 85.71% 75.19% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers