Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2016-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -237.72%    YoY -     -136.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 79,914 82,260 96,811 101,465 109,026 120,164 30,978 87.99%
  QoQ % -2.85% -15.03% -4.59% -6.93% -9.27% 287.90% -
  Horiz. % 257.97% 265.54% 312.52% 327.54% 351.95% 387.90% 100.00%
PBT 1,596 880 -23,448 -2,521 1,908 3,408 525 109.71%
  QoQ % 81.36% 103.75% -829.98% -232.15% -44.01% 549.14% -
  Horiz. % 304.00% 167.62% -4,466.29% -480.25% 363.43% 649.14% 100.00%
Tax 598 596 1,021 -34 -52 -104 -15 -
  QoQ % 0.34% -41.63% 3,045.16% 33.33% 50.00% -593.33% -
  Horiz. % -3,986.67% -3,973.33% -6,806.67% 231.11% 346.67% 693.33% 100.00%
NP 2,194 1,476 -22,427 -2,556 1,856 3,304 510 164.28%
  QoQ % 48.64% 106.58% -777.43% -237.72% -43.83% 547.84% -
  Horiz. % 430.20% 289.41% -4,397.45% -501.18% 363.92% 647.84% 100.00%
NP to SH 2,754 1,944 -20,426 -2,556 1,856 3,304 2,851 -2.28%
  QoQ % 41.67% 109.52% -699.14% -237.72% -43.83% 15.89% -
  Horiz. % 96.60% 68.19% -716.45% -89.65% 65.10% 115.89% 100.00%
Tax Rate -37.47 % -67.73 % - % - % 2.73 % 3.05 % 2.86 % -
  QoQ % 44.68% 0.00% 0.00% 0.00% -10.49% 6.64% -
  Horiz. % -1,310.14% -2,368.18% 0.00% 0.00% 95.45% 106.64% 100.00%
Total Cost 77,720 80,784 119,238 104,021 107,170 116,860 30,468 86.59%
  QoQ % -3.79% -32.25% 14.63% -2.94% -8.29% 283.55% -
  Horiz. % 255.09% 265.14% 391.35% 341.41% 351.75% 383.55% 100.00%
Net Worth 47,826 40,994 40,994 61,491 61,491 54,338 49,570 -2.36%
  QoQ % 16.67% 0.00% -33.33% 0.00% 13.16% 9.62% -
  Horiz. % 96.48% 82.70% 82.70% 124.05% 124.05% 109.62% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 47,826 40,994 40,994 61,491 61,491 54,338 49,570 -2.36%
  QoQ % 16.67% 0.00% -33.33% 0.00% 13.16% 9.62% -
  Horiz. % 96.48% 82.70% 82.70% 124.05% 124.05% 109.62% 100.00%
NOSH 683,241 683,241 683,240 683,241 683,241 603,760 550,786 15.43%
  QoQ % 0.00% 0.00% -0.00% 0.00% 13.16% 9.62% -
  Horiz. % 124.05% 124.05% 124.05% 124.05% 124.05% 109.62% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.75 % 1.79 % -23.17 % -2.52 % 1.70 % 2.75 % 1.65 % 40.53%
  QoQ % 53.63% 107.73% -819.44% -248.24% -38.18% 66.67% -
  Horiz. % 166.67% 108.48% -1,404.24% -152.73% 103.03% 166.67% 100.00%
ROE 5.76 % 4.74 % -49.83 % -4.16 % 3.02 % 6.08 % 5.75 % 0.12%
  QoQ % 21.52% 109.51% -1,097.84% -237.75% -50.33% 5.74% -
  Horiz. % 100.17% 82.43% -866.61% -72.35% 52.52% 105.74% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.70 12.04 14.17 14.85 15.96 19.90 5.62 62.97%
  QoQ % -2.82% -15.03% -4.58% -6.95% -19.80% 254.09% -
  Horiz. % 208.19% 214.23% 252.14% 264.23% 283.99% 354.09% 100.00%
EPS 0.40 0.28 -3.07 -0.51 0.12 0.28 0.10 151.77%
  QoQ % 42.86% 109.12% -501.96% -525.00% -57.14% 180.00% -
  Horiz. % 400.00% 280.00% -3,070.00% -510.00% 120.00% 280.00% 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 0.0700 0.0600 0.0600 0.0900 0.0900 0.0900 0.0900 -15.41%
  QoQ % 16.67% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 77.78% 66.67% 66.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.63 10.95 12.88 13.50 14.51 15.99 4.12 88.01%
  QoQ % -2.92% -14.98% -4.59% -6.96% -9.26% 288.11% -
  Horiz. % 258.01% 265.78% 312.62% 327.67% 352.18% 388.11% 100.00%
EPS 0.37 0.26 -2.72 -0.34 0.25 0.44 0.38 -1.76%
  QoQ % 42.31% 109.56% -700.00% -236.00% -43.18% 15.79% -
  Horiz. % 97.37% 68.42% -715.79% -89.47% 65.79% 115.79% 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 0.0636 0.0545 0.0545 0.0818 0.0818 0.0723 0.0660 -2.44%
  QoQ % 16.70% 0.00% -33.37% 0.00% 13.14% 9.55% -
  Horiz. % 96.36% 82.58% 82.58% 123.94% 123.94% 109.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.0800 0.0750 0.0950 0.0800 0.0900 0.1000 0.0950 -
P/RPS 0.68 0.62 0.67 0.54 0.56 0.50 1.69 -45.47%
  QoQ % 9.68% -7.46% 24.07% -3.57% 12.00% -70.41% -
  Horiz. % 40.24% 36.69% 39.64% 31.95% 33.14% 29.59% 100.00%
P/EPS 19.85 26.36 -3.18 -21.38 33.13 18.27 18.35 5.37%
  QoQ % -24.70% 928.93% 85.13% -164.53% 81.34% -0.44% -
  Horiz. % 108.17% 143.65% -17.33% -116.51% 180.54% 99.56% 100.00%
EY 5.04 3.79 -31.47 -4.68 3.02 5.47 5.45 -5.08%
  QoQ % 32.98% 112.04% -572.44% -254.97% -44.79% 0.37% -
  Horiz. % 92.48% 69.54% -577.43% -85.87% 55.41% 100.37% 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 1.14 1.25 1.58 0.89 1.00 1.11 1.06 4.97%
  QoQ % -8.80% -20.89% 77.53% -11.00% -9.91% 4.72% -
  Horiz. % 107.55% 117.92% 149.06% 83.96% 94.34% 104.72% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 -
Price 0.1050 0.0750 0.0800 0.0950 0.0900 0.1000 0.1000 -
P/RPS 0.90 0.62 0.56 0.64 0.56 0.50 1.78 -36.51%
  QoQ % 45.16% 10.71% -12.50% 14.29% 12.00% -71.91% -
  Horiz. % 50.56% 34.83% 31.46% 35.96% 31.46% 28.09% 100.00%
P/EPS 26.05 26.36 -2.68 -25.39 33.13 18.27 19.32 22.03%
  QoQ % -1.18% 1,083.58% 89.44% -176.64% 81.34% -5.43% -
  Horiz. % 134.83% 136.44% -13.87% -131.42% 171.48% 94.57% 100.00%
EY 3.84 3.79 -37.37 -3.94 3.02 5.47 5.18 -18.08%
  QoQ % 1.32% 110.14% -848.48% -230.46% -44.79% 5.60% -
  Horiz. % 74.13% 73.17% -721.43% -76.06% 58.30% 105.60% 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 1.50 1.25 1.33 1.06 1.00 1.11 1.11 22.21%
  QoQ % 20.00% -6.02% 25.47% 6.00% -9.91% 0.00% -
  Horiz. % 135.14% 112.61% 119.82% 95.50% 90.09% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers