Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2014-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     55.35%    YoY -     19.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 29,372 32,840 32,283 30,222 31,636 34,868 32,392 -6.31%
  QoQ % -10.56% 1.73% 6.82% -4.47% -9.27% 7.64% -
  Horiz. % 90.68% 101.38% 99.66% 93.30% 97.67% 107.64% 100.00%
PBT 504 752 1,166 1,664 2,182 1,796 722 -21.29%
  QoQ % -32.98% -35.51% -29.93% -23.74% 21.49% 148.75% -
  Horiz. % 69.81% 104.16% 161.50% 230.47% 302.22% 248.75% 100.00%
Tax -6 0 -3 0 0 0 -1 229.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% -0.00% 300.00% -0.00% -0.00% -0.00% 100.00%
NP 498 752 1,163 1,664 2,182 1,796 721 -21.84%
  QoQ % -33.78% -35.34% -30.11% -23.74% 21.49% 149.10% -
  Horiz. % 69.07% 104.30% 161.30% 230.79% 302.64% 249.10% 100.00%
NP to SH 11,406 5,272 2,609 2,681 1,726 900 1,626 266.01%
  QoQ % 116.35% 102.07% -2.70% 55.35% 91.78% -44.65% -
  Horiz. % 701.48% 324.23% 160.46% 164.90% 106.15% 55.35% 100.00%
Tax Rate 1.19 % - % 0.26 % - % - % - % 0.14 % 315.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 850.00% 0.00% 185.71% 0.00% 0.00% 0.00% 100.00%
Total Cost 28,874 32,088 31,120 28,558 29,454 33,072 31,671 -5.97%
  QoQ % -10.02% 3.11% 8.97% -3.04% -10.94% 4.42% -
  Horiz. % 91.17% 101.32% 98.26% 90.17% 93.00% 104.42% 100.00%
Net Worth 1,026,540 263,599 76,918 53,626 19,177 12,272 54,199 609.26%
  QoQ % 289.43% 242.70% 43.43% 179.63% 56.26% -77.36% -
  Horiz. % 1,893.99% 486.35% 141.92% 98.94% 35.38% 22.64% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,026,540 263,599 76,918 53,626 19,177 12,272 54,199 609.26%
  QoQ % 289.43% 242.70% 43.43% 179.63% 56.26% -77.36% -
  Horiz. % 1,893.99% 486.35% 141.92% 98.94% 35.38% 22.64% 100.00%
NOSH 11,405,999 3,295,000 961,481 670,333 319,629 204,545 903,333 441.40%
  QoQ % 246.16% 242.70% 43.43% 109.72% 56.26% -77.36% -
  Horiz. % 1,262.66% 364.76% 106.44% 74.21% 35.38% 22.64% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.70 % 2.29 % 3.60 % 5.51 % 6.90 % 5.15 % 2.23 % -16.54%
  QoQ % -25.76% -36.39% -34.66% -20.14% 33.98% 130.94% -
  Horiz. % 76.23% 102.69% 161.43% 247.09% 309.42% 230.94% 100.00%
ROE 1.11 % 2.00 % 3.39 % 5.00 % 9.00 % 7.33 % 3.00 % -48.43%
  QoQ % -44.50% -41.00% -32.20% -44.44% 22.78% 144.33% -
  Horiz. % 37.00% 66.67% 113.00% 166.67% 300.00% 244.33% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.26 1.00 3.36 4.51 9.90 17.05 3.59 -82.60%
  QoQ % -74.00% -70.24% -25.50% -54.44% -41.94% 374.93% -
  Horiz. % 7.24% 27.86% 93.59% 125.63% 275.77% 474.93% 100.00%
EPS 0.10 0.16 0.27 0.40 0.54 0.44 0.18 -32.40%
  QoQ % -37.50% -40.74% -32.50% -25.93% 22.73% 144.44% -
  Horiz. % 55.56% 88.89% 150.00% 222.22% 300.00% 244.44% 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 0.0900 0.0800 0.0800 0.0800 0.0600 0.0600 0.0600 31.00%
  QoQ % 12.50% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 150.00% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,013,289
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.90 3.24 3.19 2.98 3.12 3.44 3.20 -6.35%
  QoQ % -10.49% 1.57% 7.05% -4.49% -9.30% 7.50% -
  Horiz. % 90.62% 101.25% 99.69% 93.12% 97.50% 107.50% 100.00%
EPS 1.13 0.52 0.26 0.26 0.17 0.09 0.16 267.67%
  QoQ % 117.31% 100.00% 0.00% 52.94% 88.89% -43.75% -
  Horiz. % 706.25% 325.00% 162.50% 162.50% 106.25% 56.25% 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 1.0131 0.2601 0.0759 0.0529 0.0189 0.0121 0.0535 609.18%
  QoQ % 289.50% 242.69% 43.48% 179.89% 56.20% -77.38% -
  Horiz. % 1,893.64% 486.17% 141.87% 98.88% 35.33% 22.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1150 0.1500 0.1750 0.1350 0.1300 0.0800 0.0700 -
P/RPS 44.66 15.05 5.21 2.99 1.31 0.47 1.95 704.94%
  QoQ % 196.74% 188.87% 74.25% 128.24% 178.72% -75.90% -
  Horiz. % 2,290.26% 771.79% 267.18% 153.33% 67.18% 24.10% 100.00%
P/EPS 115.00 93.75 64.49 33.75 24.07 18.18 38.89 105.88%
  QoQ % 22.67% 45.37% 91.08% 40.22% 32.40% -53.25% -
  Horiz. % 295.71% 241.06% 165.83% 86.78% 61.89% 46.75% 100.00%
EY 0.87 1.07 1.55 2.96 4.15 5.50 2.57 -51.40%
  QoQ % -18.69% -30.97% -47.64% -28.67% -24.55% 114.01% -
  Horiz. % 33.85% 41.63% 60.31% 115.18% 161.48% 214.01% 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 1.28 1.88 2.19 1.69 2.17 1.33 1.17 6.17%
  QoQ % -31.91% -14.16% 29.59% -22.12% 63.16% 13.68% -
  Horiz. % 109.40% 160.68% 187.18% 144.44% 185.47% 113.68% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.1200 0.1050 0.1800 0.1550 0.1950 0.1250 0.0700 -
P/RPS 46.60 10.54 5.36 3.44 1.97 0.73 1.95 728.06%
  QoQ % 342.13% 96.64% 55.81% 74.62% 169.86% -62.56% -
  Horiz. % 2,389.74% 540.51% 274.87% 176.41% 101.03% 37.44% 100.00%
P/EPS 120.00 65.63 66.33 38.75 36.11 28.41 38.89 111.80%
  QoQ % 82.84% -1.06% 71.17% 7.31% 27.10% -26.95% -
  Horiz. % 308.56% 168.76% 170.56% 99.64% 92.85% 73.05% 100.00%
EY 0.83 1.52 1.51 2.58 2.77 3.52 2.57 -52.90%
  QoQ % -45.39% 0.66% -41.47% -6.86% -21.31% 36.96% -
  Horiz. % 32.30% 59.14% 58.75% 100.39% 107.78% 136.96% 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 1.31 2.25 1.94 3.25 2.08 1.17 8.91%
  QoQ % 1.53% -41.78% 15.98% -40.31% 56.25% 77.78% -
  Horiz. % 113.68% 111.97% 192.31% 165.81% 277.78% 177.78% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS