Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2013-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     67.67%    YoY -     34.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 34,868 32,392 33,349 34,324 33,052 30,683 29,845 10.96%
  QoQ % 7.64% -2.87% -2.84% 3.85% 7.72% 2.81% -
  Horiz. % 116.83% 108.53% 111.74% 115.01% 110.74% 102.81% 100.00%
PBT 1,796 722 956 1,264 1,460 -4,618 -5,184 -
  QoQ % 148.75% -24.48% -24.37% -13.42% 131.62% 10.92% -
  Horiz. % -34.65% -13.93% -18.44% -24.38% -28.16% 89.08% 100.00%
Tax 0 -1 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% - - - - -
NP 1,796 721 956 1,264 1,460 -4,618 -5,184 -
  QoQ % 149.10% -24.58% -24.37% -13.42% 131.62% 10.92% -
  Horiz. % -34.65% -13.91% -18.44% -24.38% -28.16% 89.08% 100.00%
NP to SH 900 1,626 2,241 3,018 1,800 -4,078 -4,268 -
  QoQ % -44.65% -27.45% -25.73% 67.67% 144.14% 4.45% -
  Horiz. % -21.09% -38.10% -52.51% -70.71% -42.17% 95.55% 100.00%
Tax Rate - % 0.14 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 33,072 31,671 32,393 33,060 31,592 35,301 35,029 -3.77%
  QoQ % 4.42% -2.23% -2.02% 4.65% -10.51% 0.78% -
  Horiz. % 94.41% 90.41% 92.47% 94.38% 90.19% 100.78% 100.00%
Net Worth 12,272 54,199 56,033 56,587 24,999 17,730 19,799 -27.37%
  QoQ % -77.36% -3.27% -0.98% 126.35% 41.00% -10.45% -
  Horiz. % 61.98% 273.74% 283.00% 285.80% 126.26% 89.55% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 12,272 54,199 56,033 56,587 24,999 17,730 19,799 -27.37%
  QoQ % -77.36% -3.27% -0.98% 126.35% 41.00% -10.45% -
  Horiz. % 61.98% 273.74% 283.00% 285.80% 126.26% 89.55% 100.00%
NOSH 204,545 903,333 933,888 943,125 499,999 354,608 329,999 -27.37%
  QoQ % -77.36% -3.27% -0.98% 88.63% 41.00% 7.46% -
  Horiz. % 61.98% 273.74% 283.00% 285.80% 151.52% 107.46% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.15 % 2.23 % 2.87 % 3.68 % 4.42 % -15.05 % -17.37 % -
  QoQ % 130.94% -22.30% -22.01% -16.74% 129.37% 13.36% -
  Horiz. % -29.65% -12.84% -16.52% -21.19% -25.45% 86.64% 100.00%
ROE 7.33 % 3.00 % 4.00 % 5.33 % 7.20 % -23.00 % -21.56 % -
  QoQ % 144.33% -25.00% -24.95% -25.97% 131.30% -6.68% -
  Horiz. % -34.00% -13.91% -18.55% -24.72% -33.40% 106.68% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.05 3.59 3.57 3.64 6.61 8.65 9.04 52.83%
  QoQ % 374.93% 0.56% -1.92% -44.93% -23.58% -4.31% -
  Horiz. % 188.61% 39.71% 39.49% 40.27% 73.12% 95.69% 100.00%
EPS 0.44 0.18 0.24 0.32 0.36 -1.15 -1.29 -
  QoQ % 144.44% -25.00% -25.00% -11.11% 131.30% 10.85% -
  Horiz. % -34.11% -13.95% -18.60% -24.81% -27.91% 89.15% 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 0.0600 0.0600 0.0600 0.0600 0.0500 0.0500 0.0600 -
  QoQ % 0.00% 0.00% 0.00% 20.00% 0.00% -16.67% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 83.33% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.64 4.31 4.44 4.57 4.40 4.08 3.97 10.99%
  QoQ % 7.66% -2.93% -2.84% 3.86% 7.84% 2.77% -
  Horiz. % 116.88% 108.56% 111.84% 115.11% 110.83% 102.77% 100.00%
EPS 0.12 0.22 0.30 0.40 0.24 -0.54 -0.57 -
  QoQ % -45.45% -26.67% -25.00% 66.67% 144.44% 5.26% -
  Horiz. % -21.05% -38.60% -52.63% -70.18% -42.11% 94.74% 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 0.0163 0.0721 0.0746 0.0753 0.0333 0.0236 0.0263 -27.37%
  QoQ % -77.39% -3.35% -0.93% 126.13% 41.10% -10.27% -
  Horiz. % 61.98% 274.14% 283.65% 286.31% 126.62% 89.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.0800 0.0700 0.0650 0.0700 0.0600 0.0500 0.0600 -
P/RPS 0.47 1.95 1.82 1.92 0.91 0.58 0.66 -20.30%
  QoQ % -75.90% 7.14% -5.21% 110.99% 56.90% -12.12% -
  Horiz. % 71.21% 295.45% 275.76% 290.91% 137.88% 87.88% 100.00%
P/EPS 18.18 38.89 27.08 21.88 16.67 -4.35 -4.64 -
  QoQ % -53.25% 43.61% 23.77% 31.25% 483.22% 6.25% -
  Horiz. % -391.81% -838.15% -583.62% -471.55% -359.27% 93.75% 100.00%
EY 5.50 2.57 3.69 4.57 6.00 -23.00 -21.56 -
  QoQ % 114.01% -30.35% -19.26% -23.83% 126.09% -6.68% -
  Horiz. % -25.51% -11.92% -17.12% -21.20% -27.83% 106.68% 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 1.17 1.08 1.17 1.20 1.00 1.00 21.00%
  QoQ % 13.68% 8.33% -7.69% -2.50% 20.00% 0.00% -
  Horiz. % 133.00% 117.00% 108.00% 117.00% 120.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 -
Price 0.1250 0.0700 0.0700 0.0650 0.0650 0.0600 0.0600 -
P/RPS 0.73 1.95 1.96 1.79 0.98 0.69 0.66 6.97%
  QoQ % -62.56% -0.51% 9.50% 82.65% 42.03% 4.55% -
  Horiz. % 110.61% 295.45% 296.97% 271.21% 148.48% 104.55% 100.00%
P/EPS 28.41 38.89 29.17 20.31 18.06 -5.22 -4.64 -
  QoQ % -26.95% 33.32% 43.62% 12.46% 445.98% -12.50% -
  Horiz. % -612.28% -838.15% -628.66% -437.72% -389.22% 112.50% 100.00%
EY 3.52 2.57 3.43 4.92 5.54 -19.17 -21.56 -
  QoQ % 36.96% -25.07% -30.28% -11.19% 128.90% 11.09% -
  Horiz. % -16.33% -11.92% -15.91% -22.82% -25.70% 88.91% 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 2.08 1.17 1.17 1.08 1.30 1.20 1.00 63.16%
  QoQ % 77.78% 0.00% 8.33% -16.92% 8.33% 20.00% -
  Horiz. % 208.00% 117.00% 117.00% 108.00% 130.00% 120.00% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers