Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2011-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -410.33%    YoY -     -270.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 36,382 38,252 32,270 31,197 28,878 29,564 24,442 30.27%
  QoQ % -4.89% 18.54% 3.44% 8.03% -2.32% 20.96% -
  Horiz. % 148.85% 156.50% 132.03% 127.64% 118.15% 120.96% 100.00%
PBT 1,000 1,012 -4,395 -5,922 538 884 281 132.55%
  QoQ % -1.19% 123.03% 25.79% -1,200.87% -39.14% 214.59% -
  Horiz. % 355.87% 360.14% -1,564.06% -2,107.71% 191.46% 314.59% 100.00%
Tax 0 0 -5 0 0 0 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 100.00% -0.00% -0.00% -0.00% 100.00%
NP 1,000 1,012 -4,400 -5,922 538 884 276 135.35%
  QoQ % -1.19% 123.00% 25.71% -1,200.87% -39.14% 220.29% -
  Horiz. % 362.32% 366.67% -1,594.20% -2,145.89% 194.93% 320.29% 100.00%
NP to SH 2,248 3,468 -4,006 -5,288 1,704 3,656 1,174 54.02%
  QoQ % -35.18% 186.57% 24.24% -410.33% -53.39% 211.41% -
  Horiz. % 191.48% 295.40% -341.23% -450.43% 145.14% 311.41% 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% 0.00% 100.00%
Total Cost 35,382 37,240 36,670 37,119 28,340 28,680 24,166 28.85%
  QoQ % -4.99% 1.55% -1.21% 30.98% -1.19% 18.68% -
  Horiz. % 146.41% 154.10% 151.74% 153.60% 117.27% 118.68% 100.00%
Net Worth 65,566 101,150 22,051 21,632 97,371 146,239 117,399 -32.11%
  QoQ % -35.18% 358.70% 1.94% -77.78% -33.42% 24.57% -
  Horiz. % 55.85% 86.16% 18.78% 18.43% 82.94% 124.57% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 65,566 101,150 22,051 21,632 97,371 146,239 117,399 -32.11%
  QoQ % -35.18% 358.70% 1.94% -77.78% -33.42% 24.57% -
  Horiz. % 55.85% 86.16% 18.78% 18.43% 82.94% 124.57% 100.00%
NOSH 936,666 1,445,000 367,522 360,545 1,217,142 1,827,999 1,677,142 -32.11%
  QoQ % -35.18% 293.17% 1.94% -70.38% -33.42% 8.99% -
  Horiz. % 55.85% 86.16% 21.91% 21.50% 72.57% 108.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.75 % 2.65 % -13.63 % -18.98 % 1.86 % 2.99 % 1.13 % 80.63%
  QoQ % 3.77% 119.44% 28.19% -1,120.43% -37.79% 164.60% -
  Horiz. % 243.36% 234.51% -1,206.19% -1,679.65% 164.60% 264.60% 100.00%
ROE 3.43 % 3.43 % -18.17 % -24.44 % 1.75 % 2.50 % 1.00 % 126.93%
  QoQ % 0.00% 118.88% 25.65% -1,496.57% -30.00% 150.00% -
  Horiz. % 343.00% 343.00% -1,817.00% -2,444.00% 175.00% 250.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.88 2.65 8.78 8.65 2.37 1.62 1.46 91.52%
  QoQ % 46.42% -69.82% 1.50% 264.98% 46.30% 10.96% -
  Horiz. % 265.75% 181.51% 601.37% 592.47% 162.33% 110.96% 100.00%
EPS 0.24 0.24 -1.09 -1.47 0.14 0.20 0.07 126.86%
  QoQ % 0.00% 122.02% 25.85% -1,150.00% -30.00% 185.71% -
  Horiz. % 342.86% 342.86% -1,557.14% -2,100.00% 200.00% 285.71% 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 0.0700 0.0700 0.0600 0.0600 0.0800 0.0800 0.0700 -
  QoQ % 0.00% 16.67% 0.00% -25.00% 0.00% 14.29% -
  Horiz. % 100.00% 100.00% 85.71% 85.71% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.84 5.09 4.29 4.15 3.84 3.93 3.25 30.31%
  QoQ % -4.91% 18.65% 3.37% 8.07% -2.29% 20.92% -
  Horiz. % 148.92% 156.62% 132.00% 127.69% 118.15% 120.92% 100.00%
EPS 0.30 0.46 -0.53 -0.70 0.23 0.49 0.16 51.88%
  QoQ % -34.78% 186.79% 24.29% -404.35% -53.06% 206.25% -
  Horiz. % 187.50% 287.50% -331.25% -437.50% 143.75% 306.25% 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 0.0872 0.1346 0.0293 0.0288 0.1296 0.1946 0.1562 -32.13%
  QoQ % -35.22% 359.39% 1.74% -77.78% -33.40% 24.58% -
  Horiz. % 55.83% 86.17% 18.76% 18.44% 82.97% 124.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0600 0.0700 0.0800 0.0600 0.0600 0.0700 0.0800 -
P/RPS 1.54 2.64 0.91 0.69 2.53 4.33 5.49 -57.05%
  QoQ % -41.67% 190.11% 31.88% -72.73% -41.57% -21.13% -
  Horiz. % 28.05% 48.09% 16.58% 12.57% 46.08% 78.87% 100.00%
P/EPS 25.00 29.17 -7.34 -4.09 42.86 35.00 114.29 -63.60%
  QoQ % -14.30% 497.41% -79.46% -109.54% 22.46% -69.38% -
  Horiz. % 21.87% 25.52% -6.42% -3.58% 37.50% 30.62% 100.00%
EY 4.00 3.43 -13.63 -24.44 2.33 2.86 0.88 173.64%
  QoQ % 16.62% 125.17% 44.23% -1,148.93% -18.53% 225.00% -
  Horiz. % 454.55% 389.77% -1,548.86% -2,777.27% 264.77% 325.00% 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 0.86 1.00 1.33 1.00 0.75 0.88 1.14 -17.09%
  QoQ % -14.00% -24.81% 33.00% 33.33% -14.77% -22.81% -
  Horiz. % 75.44% 87.72% 116.67% 87.72% 65.79% 77.19% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 -
Price 0.0600 0.0800 0.0600 0.0800 0.0800 0.0650 0.0700 -
P/RPS 1.54 3.02 0.68 0.92 3.37 4.02 4.80 -53.04%
  QoQ % -49.01% 344.12% -26.09% -72.70% -16.17% -16.25% -
  Horiz. % 32.08% 62.92% 14.17% 19.17% 70.21% 83.75% 100.00%
P/EPS 25.00 33.33 -5.50 -5.45 57.14 32.50 100.00 -60.21%
  QoQ % -24.99% 706.00% -0.92% -109.54% 75.82% -67.50% -
  Horiz. % 25.00% 33.33% -5.50% -5.45% 57.14% 32.50% 100.00%
EY 4.00 3.00 -18.17 -18.33 1.75 3.08 1.00 151.35%
  QoQ % 33.33% 116.51% 0.87% -1,147.43% -43.18% 208.00% -
  Horiz. % 400.00% 300.00% -1,817.00% -1,833.00% 175.00% 308.00% 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 0.86 1.14 1.00 1.33 1.00 0.81 1.00 -9.54%
  QoQ % -24.56% 14.00% -24.81% 33.00% 23.46% -19.00% -
  Horiz. % 86.00% 114.00% 100.00% 133.00% 100.00% 81.00% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers