Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2013-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -25.73%    YoY -     152.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 31,636 34,868 32,392 33,349 34,324 33,052 30,683 2.06%
  QoQ % -9.27% 7.64% -2.87% -2.84% 3.85% 7.72% -
  Horiz. % 103.11% 113.64% 105.57% 108.69% 111.87% 107.72% 100.00%
PBT 2,182 1,796 722 956 1,264 1,460 -4,618 -
  QoQ % 21.49% 148.75% -24.48% -24.37% -13.42% 131.62% -
  Horiz. % -47.25% -38.89% -15.63% -20.70% -27.37% -31.62% 100.00%
Tax 0 0 -1 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 100.00% - - - -
NP 2,182 1,796 721 956 1,264 1,460 -4,618 -
  QoQ % 21.49% 149.10% -24.58% -24.37% -13.42% 131.62% -
  Horiz. % -47.25% -38.89% -15.61% -20.70% -27.37% -31.62% 100.00%
NP to SH 1,726 900 1,626 2,241 3,018 1,800 -4,078 -
  QoQ % 91.78% -44.65% -27.45% -25.73% 67.67% 144.14% -
  Horiz. % -42.32% -22.07% -39.87% -54.96% -74.01% -44.14% 100.00%
Tax Rate - % - % 0.14 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 29,454 33,072 31,671 32,393 33,060 31,592 35,301 -11.36%
  QoQ % -10.94% 4.42% -2.23% -2.02% 4.65% -10.51% -
  Horiz. % 83.44% 93.69% 89.72% 91.76% 93.65% 89.49% 100.00%
Net Worth 19,177 12,272 54,199 56,033 56,587 24,999 17,730 5.37%
  QoQ % 56.26% -77.36% -3.27% -0.98% 126.35% 41.00% -
  Horiz. % 108.16% 69.22% 305.69% 316.03% 319.15% 141.00% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 19,177 12,272 54,199 56,033 56,587 24,999 17,730 5.37%
  QoQ % 56.26% -77.36% -3.27% -0.98% 126.35% 41.00% -
  Horiz. % 108.16% 69.22% 305.69% 316.03% 319.15% 141.00% 100.00%
NOSH 319,629 204,545 903,333 933,888 943,125 499,999 354,608 -6.68%
  QoQ % 56.26% -77.36% -3.27% -0.98% 88.63% 41.00% -
  Horiz. % 90.14% 57.68% 254.74% 263.36% 265.96% 141.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.90 % 5.15 % 2.23 % 2.87 % 3.68 % 4.42 % -15.05 % -
  QoQ % 33.98% 130.94% -22.30% -22.01% -16.74% 129.37% -
  Horiz. % -45.85% -34.22% -14.82% -19.07% -24.45% -29.37% 100.00%
ROE 9.00 % 7.33 % 3.00 % 4.00 % 5.33 % 7.20 % -23.00 % -
  QoQ % 22.78% 144.33% -25.00% -24.95% -25.97% 131.30% -
  Horiz. % -39.13% -31.87% -13.04% -17.39% -23.17% -31.30% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.90 17.05 3.59 3.57 3.64 6.61 8.65 9.41%
  QoQ % -41.94% 374.93% 0.56% -1.92% -44.93% -23.58% -
  Horiz. % 114.45% 197.11% 41.50% 41.27% 42.08% 76.42% 100.00%
EPS 0.54 0.44 0.18 0.24 0.32 0.36 -1.15 -
  QoQ % 22.73% 144.44% -25.00% -25.00% -11.11% 131.30% -
  Horiz. % -46.96% -38.26% -15.65% -20.87% -27.83% -31.30% 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 0.0600 0.0500 0.0500 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.21 4.64 4.31 4.44 4.57 4.40 4.08 2.11%
  QoQ % -9.27% 7.66% -2.93% -2.84% 3.86% 7.84% -
  Horiz. % 103.19% 113.73% 105.64% 108.82% 112.01% 107.84% 100.00%
EPS 0.23 0.12 0.22 0.30 0.40 0.24 -0.54 -
  QoQ % 91.67% -45.45% -26.67% -25.00% 66.67% 144.44% -
  Horiz. % -42.59% -22.22% -40.74% -55.56% -74.07% -44.44% 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 0.0255 0.0163 0.0721 0.0746 0.0753 0.0333 0.0236 5.29%
  QoQ % 56.44% -77.39% -3.35% -0.93% 126.13% 41.10% -
  Horiz. % 108.05% 69.07% 305.51% 316.10% 319.07% 141.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1300 0.0800 0.0700 0.0650 0.0700 0.0600 0.0500 -
P/RPS 1.31 0.47 1.95 1.82 1.92 0.91 0.58 72.06%
  QoQ % 178.72% -75.90% 7.14% -5.21% 110.99% 56.90% -
  Horiz. % 225.86% 81.03% 336.21% 313.79% 331.03% 156.90% 100.00%
P/EPS 24.07 18.18 38.89 27.08 21.88 16.67 -4.35 -
  QoQ % 32.40% -53.25% 43.61% 23.77% 31.25% 483.22% -
  Horiz. % -553.33% -417.93% -894.02% -622.53% -502.99% -383.22% 100.00%
EY 4.15 5.50 2.57 3.69 4.57 6.00 -23.00 -
  QoQ % -24.55% 114.01% -30.35% -19.26% -23.83% 126.09% -
  Horiz. % -18.04% -23.91% -11.17% -16.04% -19.87% -26.09% 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 2.17 1.33 1.17 1.08 1.17 1.20 1.00 67.53%
  QoQ % 63.16% 13.68% 8.33% -7.69% -2.50% 20.00% -
  Horiz. % 217.00% 133.00% 117.00% 108.00% 117.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 -
Price 0.1950 0.1250 0.0700 0.0700 0.0650 0.0650 0.0600 -
P/RPS 1.97 0.73 1.95 1.96 1.79 0.98 0.69 101.13%
  QoQ % 169.86% -62.56% -0.51% 9.50% 82.65% 42.03% -
  Horiz. % 285.51% 105.80% 282.61% 284.06% 259.42% 142.03% 100.00%
P/EPS 36.11 28.41 38.89 29.17 20.31 18.06 -5.22 -
  QoQ % 27.10% -26.95% 33.32% 43.62% 12.46% 445.98% -
  Horiz. % -691.76% -544.25% -745.02% -558.81% -389.08% -345.98% 100.00%
EY 2.77 3.52 2.57 3.43 4.92 5.54 -19.17 -
  QoQ % -21.31% 36.96% -25.07% -30.28% -11.19% 128.90% -
  Horiz. % -14.45% -18.36% -13.41% -17.89% -25.67% -28.90% 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 3.25 2.08 1.17 1.17 1.08 1.30 1.20 94.18%
  QoQ % 56.25% 77.78% 0.00% 8.33% -16.92% 8.33% -
  Horiz. % 270.83% 173.33% 97.50% 97.50% 90.00% 108.33% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers