Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     91.78%    YoY -     -42.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 32,840 32,283 30,222 31,636 34,868 32,392 33,349 -1.02%
  QoQ % 1.73% 6.82% -4.47% -9.27% 7.64% -2.87% -
  Horiz. % 98.47% 96.80% 90.62% 94.86% 104.55% 97.13% 100.00%
PBT 752 1,166 1,664 2,182 1,796 722 956 -14.82%
  QoQ % -35.51% -29.93% -23.74% 21.49% 148.75% -24.48% -
  Horiz. % 78.66% 121.97% 174.06% 228.24% 187.87% 75.52% 100.00%
Tax 0 -3 0 0 0 -1 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 300.00% -0.00% -0.00% -0.00% 100.00% -
NP 752 1,163 1,664 2,182 1,796 721 956 -14.82%
  QoQ % -35.34% -30.11% -23.74% 21.49% 149.10% -24.58% -
  Horiz. % 78.66% 121.65% 174.06% 228.24% 187.87% 75.42% 100.00%
NP to SH 5,272 2,609 2,681 1,726 900 1,626 2,241 77.14%
  QoQ % 102.07% -2.70% 55.35% 91.78% -44.65% -27.45% -
  Horiz. % 235.22% 116.40% 119.63% 77.01% 40.15% 72.55% 100.00%
Tax Rate - % 0.26 % - % - % - % 0.14 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 185.71% 0.00% 0.00% 0.00% 100.00% -
Total Cost 32,088 31,120 28,558 29,454 33,072 31,671 32,393 -0.63%
  QoQ % 3.11% 8.97% -3.04% -10.94% 4.42% -2.23% -
  Horiz. % 99.06% 96.07% 88.16% 90.93% 102.10% 97.77% 100.00%
Net Worth 263,599 76,918 53,626 19,177 12,272 54,199 56,033 181.56%
  QoQ % 242.70% 43.43% 179.63% 56.26% -77.36% -3.27% -
  Horiz. % 470.43% 137.27% 95.70% 34.23% 21.90% 96.73% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 263,599 76,918 53,626 19,177 12,272 54,199 56,033 181.56%
  QoQ % 242.70% 43.43% 179.63% 56.26% -77.36% -3.27% -
  Horiz. % 470.43% 137.27% 95.70% 34.23% 21.90% 96.73% 100.00%
NOSH 3,295,000 961,481 670,333 319,629 204,545 903,333 933,888 132.30%
  QoQ % 242.70% 43.43% 109.72% 56.26% -77.36% -3.27% -
  Horiz. % 352.83% 102.95% 71.78% 34.23% 21.90% 96.73% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.29 % 3.60 % 5.51 % 6.90 % 5.15 % 2.23 % 2.87 % -14.01%
  QoQ % -36.39% -34.66% -20.14% 33.98% 130.94% -22.30% -
  Horiz. % 79.79% 125.44% 191.99% 240.42% 179.44% 77.70% 100.00%
ROE 2.00 % 3.39 % 5.00 % 9.00 % 7.33 % 3.00 % 4.00 % -37.08%
  QoQ % -41.00% -32.20% -44.44% 22.78% 144.33% -25.00% -
  Horiz. % 50.00% 84.75% 125.00% 225.00% 183.25% 75.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.00 3.36 4.51 9.90 17.05 3.59 3.57 -57.29%
  QoQ % -70.24% -25.50% -54.44% -41.94% 374.93% 0.56% -
  Horiz. % 28.01% 94.12% 126.33% 277.31% 477.59% 100.56% 100.00%
EPS 0.16 0.27 0.40 0.54 0.44 0.18 0.24 -23.74%
  QoQ % -40.74% -32.50% -25.93% 22.73% 144.44% -25.00% -
  Horiz. % 66.67% 112.50% 166.67% 225.00% 183.33% 75.00% 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 0.0800 0.0800 0.0800 0.0600 0.0600 0.0600 0.0600 21.21%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.37 4.30 4.02 4.21 4.64 4.31 4.44 -1.06%
  QoQ % 1.63% 6.97% -4.51% -9.27% 7.66% -2.93% -
  Horiz. % 98.42% 96.85% 90.54% 94.82% 104.50% 97.07% 100.00%
EPS 0.70 0.35 0.36 0.23 0.12 0.22 0.30 76.19%
  QoQ % 100.00% -2.78% 56.52% 91.67% -45.45% -26.67% -
  Horiz. % 233.33% 116.67% 120.00% 76.67% 40.00% 73.33% 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 0.3507 0.1023 0.0714 0.0255 0.0163 0.0721 0.0746 181.42%
  QoQ % 242.82% 43.28% 180.00% 56.44% -77.39% -3.35% -
  Horiz. % 470.11% 137.13% 95.71% 34.18% 21.85% 96.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1500 0.1750 0.1350 0.1300 0.0800 0.0700 0.0650 -
P/RPS 15.05 5.21 2.99 1.31 0.47 1.95 1.82 310.51%
  QoQ % 188.87% 74.25% 128.24% 178.72% -75.90% 7.14% -
  Horiz. % 826.92% 286.26% 164.29% 71.98% 25.82% 107.14% 100.00%
P/EPS 93.75 64.49 33.75 24.07 18.18 38.89 27.08 129.37%
  QoQ % 45.37% 91.08% 40.22% 32.40% -53.25% 43.61% -
  Horiz. % 346.20% 238.15% 124.63% 88.88% 67.13% 143.61% 100.00%
EY 1.07 1.55 2.96 4.15 5.50 2.57 3.69 -56.29%
  QoQ % -30.97% -47.64% -28.67% -24.55% 114.01% -30.35% -
  Horiz. % 29.00% 42.01% 80.22% 112.47% 149.05% 69.65% 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 1.88 2.19 1.69 2.17 1.33 1.17 1.08 44.85%
  QoQ % -14.16% 29.59% -22.12% 63.16% 13.68% 8.33% -
  Horiz. % 174.07% 202.78% 156.48% 200.93% 123.15% 108.33% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.1050 0.1800 0.1550 0.1950 0.1250 0.0700 0.0700 -
P/RPS 10.54 5.36 3.44 1.97 0.73 1.95 1.96 207.89%
  QoQ % 96.64% 55.81% 74.62% 169.86% -62.56% -0.51% -
  Horiz. % 537.76% 273.47% 175.51% 100.51% 37.24% 99.49% 100.00%
P/EPS 65.63 66.33 38.75 36.11 28.41 38.89 29.17 71.96%
  QoQ % -1.06% 71.17% 7.31% 27.10% -26.95% 33.32% -
  Horiz. % 224.99% 227.39% 132.84% 123.79% 97.39% 133.32% 100.00%
EY 1.52 1.51 2.58 2.77 3.52 2.57 3.43 -41.96%
  QoQ % 0.66% -41.47% -6.86% -21.31% 36.96% -25.07% -
  Horiz. % 44.31% 44.02% 75.22% 80.76% 102.62% 74.93% 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 1.31 2.25 1.94 3.25 2.08 1.17 1.17 7.85%
  QoQ % -41.78% 15.98% -40.31% 56.25% 77.78% 0.00% -
  Horiz. % 111.97% 192.31% 165.81% 277.78% 177.78% 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.
 


 

139  133  413  1580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.2550.00 
 WCEHB 0.325+0.02 
 SLVEST 0.89+0.025 
 PERDANA-PR 0.020.00 
 HSI-H8F 0.235-0.01 
 FPGROUP 0.68-0.005 
 MEDIAC 0.225+0.01 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers