Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2012-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -289.86%    YoY -     19.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,324 33,052 30,683 29,845 36,382 38,252 32,270 4.20%
  QoQ % 3.85% 7.72% 2.81% -17.97% -4.89% 18.54% -
  Horiz. % 106.37% 102.42% 95.08% 92.49% 112.74% 118.54% 100.00%
PBT 1,264 1,460 -4,618 -5,184 1,000 1,012 -4,395 -
  QoQ % -13.42% 131.62% 10.92% -618.40% -1.19% 123.03% -
  Horiz. % -28.76% -33.22% 105.07% 117.95% -22.75% -23.03% 100.00%
Tax 0 0 0 0 0 0 -5 -
  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%
NP 1,264 1,460 -4,618 -5,184 1,000 1,012 -4,400 -
  QoQ % -13.42% 131.62% 10.92% -618.40% -1.19% 123.00% -
  Horiz. % -28.73% -33.18% 104.95% 117.82% -22.73% -23.00% 100.00%
NP to SH 3,018 1,800 -4,078 -4,268 2,248 3,468 -4,006 -
  QoQ % 67.67% 144.14% 4.45% -289.86% -35.18% 186.57% -
  Horiz. % -75.34% -44.93% 101.80% 106.54% -56.12% -86.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 33,060 31,592 35,301 35,029 35,382 37,240 36,670 -6.67%
  QoQ % 4.65% -10.51% 0.78% -1.00% -4.99% 1.55% -
  Horiz. % 90.16% 86.15% 96.27% 95.53% 96.49% 101.55% 100.00%
Net Worth 56,587 24,999 17,730 19,799 65,566 101,150 22,051 87.33%
  QoQ % 126.35% 41.00% -10.45% -69.80% -35.18% 358.70% -
  Horiz. % 256.62% 113.37% 80.41% 89.79% 297.34% 458.70% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 56,587 24,999 17,730 19,799 65,566 101,150 22,051 87.33%
  QoQ % 126.35% 41.00% -10.45% -69.80% -35.18% 358.70% -
  Horiz. % 256.62% 113.37% 80.41% 89.79% 297.34% 458.70% 100.00%
NOSH 943,125 499,999 354,608 329,999 936,666 1,445,000 367,522 87.33%
  QoQ % 88.63% 41.00% 7.46% -64.77% -35.18% 293.17% -
  Horiz. % 256.62% 136.05% 96.49% 89.79% 254.86% 393.17% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.68 % 4.42 % -15.05 % -17.37 % 2.75 % 2.65 % -13.63 % -
  QoQ % -16.74% 129.37% 13.36% -731.64% 3.77% 119.44% -
  Horiz. % -27.00% -32.43% 110.42% 127.44% -20.18% -19.44% 100.00%
ROE 5.33 % 7.20 % -23.00 % -21.56 % 3.43 % 3.43 % -18.17 % -
  QoQ % -25.97% 131.30% -6.68% -728.57% 0.00% 118.88% -
  Horiz. % -29.33% -39.63% 126.58% 118.66% -18.88% -18.88% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.64 6.61 8.65 9.04 3.88 2.65 8.78 -44.37%
  QoQ % -44.93% -23.58% -4.31% 132.99% 46.42% -69.82% -
  Horiz. % 41.46% 75.28% 98.52% 102.96% 44.19% 30.18% 100.00%
EPS 0.32 0.36 -1.15 -1.29 0.24 0.24 -1.09 -
  QoQ % -11.11% 131.30% 10.85% -637.50% 0.00% 122.02% -
  Horiz. % -29.36% -33.03% 105.50% 118.35% -22.02% -22.02% 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 0.0600 0.0500 0.0500 0.0600 0.0700 0.0700 0.0600 -
  QoQ % 20.00% 0.00% -16.67% -14.29% 0.00% 16.67% -
  Horiz. % 100.00% 83.33% 83.33% 100.00% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.57 4.40 4.08 3.97 4.84 5.09 4.29 4.30%
  QoQ % 3.86% 7.84% 2.77% -17.98% -4.91% 18.65% -
  Horiz. % 106.53% 102.56% 95.10% 92.54% 112.82% 118.65% 100.00%
EPS 0.40 0.24 -0.54 -0.57 0.30 0.46 -0.53 -
  QoQ % 66.67% 144.44% 5.26% -290.00% -34.78% 186.79% -
  Horiz. % -75.47% -45.28% 101.89% 107.55% -56.60% -86.79% 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 0.0753 0.0333 0.0236 0.0263 0.0872 0.1346 0.0293 87.51%
  QoQ % 126.13% 41.10% -10.27% -69.84% -35.22% 359.39% -
  Horiz. % 257.00% 113.65% 80.55% 89.76% 297.61% 459.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 0.0800 -
P/RPS 1.92 0.91 0.58 0.66 1.54 2.64 0.91 64.43%
  QoQ % 110.99% 56.90% -12.12% -57.14% -41.67% 190.11% -
  Horiz. % 210.99% 100.00% 63.74% 72.53% 169.23% 290.11% 100.00%
P/EPS 21.88 16.67 -4.35 -4.64 25.00 29.17 -7.34 -
  QoQ % 31.25% 483.22% 6.25% -118.56% -14.30% 497.41% -
  Horiz. % -298.09% -227.11% 59.26% 63.22% -340.60% -397.41% 100.00%
EY 4.57 6.00 -23.00 -21.56 4.00 3.43 -13.63 -
  QoQ % -23.83% 126.09% -6.68% -639.00% 16.62% 125.17% -
  Horiz. % -33.53% -44.02% 168.75% 158.18% -29.35% -25.17% 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 1.17 1.20 1.00 1.00 0.86 1.00 1.33 -8.18%
  QoQ % -2.50% 20.00% 0.00% 16.28% -14.00% -24.81% -
  Horiz. % 87.97% 90.23% 75.19% 75.19% 64.66% 75.19% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 25/05/12 -
Price 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 0.0600 -
P/RPS 1.79 0.98 0.69 0.66 1.54 3.02 0.68 90.53%
  QoQ % 82.65% 42.03% 4.55% -57.14% -49.01% 344.12% -
  Horiz. % 263.24% 144.12% 101.47% 97.06% 226.47% 444.12% 100.00%
P/EPS 20.31 18.06 -5.22 -4.64 25.00 33.33 -5.50 -
  QoQ % 12.46% 445.98% -12.50% -118.56% -24.99% 706.00% -
  Horiz. % -369.27% -328.36% 94.91% 84.36% -454.55% -606.00% 100.00%
EY 4.92 5.54 -19.17 -21.56 4.00 3.00 -18.17 -
  QoQ % -11.19% 128.90% 11.09% -639.00% 33.33% 116.51% -
  Horiz. % -27.08% -30.49% 105.50% 118.66% -22.01% -16.51% 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 1.08 1.30 1.20 1.00 0.86 1.14 1.00 5.26%
  QoQ % -16.92% 8.33% 20.00% 16.28% -24.56% 14.00% -
  Horiz. % 108.00% 130.00% 120.00% 100.00% 86.00% 114.00% 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.
 


 

326  275  533  1141 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.39+0.015 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers