Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2017-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -0.65%    YoY -     207.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 48,472 51,416 72,974 78,574 79,914 82,260 96,811 -36.92%
  QoQ % -5.73% -29.54% -7.13% -1.68% -2.85% -15.03% -
  Horiz. % 50.07% 53.11% 75.38% 81.16% 82.55% 84.97% 100.00%
PBT 8,584 2,172 -4,441 1,305 1,596 880 -23,448 -
  QoQ % 295.21% 148.91% -440.22% -18.21% 81.36% 103.75% -
  Horiz. % -36.61% -9.26% 18.94% -5.57% -6.81% -3.75% 100.00%
Tax 0 0 -33 429 598 596 1,021 -
  QoQ % 0.00% 0.00% -107.69% -28.21% 0.34% -41.63% -
  Horiz. % 0.00% 0.00% -3.23% 42.05% 58.57% 58.37% 100.00%
NP 8,584 2,172 -4,474 1,734 2,194 1,476 -22,427 -
  QoQ % 295.21% 148.55% -357.92% -20.94% 48.64% 106.58% -
  Horiz. % -38.28% -9.68% 19.95% -7.73% -9.78% -6.58% 100.00%
NP to SH 19,400 6,660 -2,624 2,736 2,754 1,944 -20,426 -
  QoQ % 191.29% 353.81% -195.91% -0.65% 41.67% 109.52% -
  Horiz. % -94.98% -32.61% 12.85% -13.39% -13.48% -9.52% 100.00%
Tax Rate - % - % - % -32.89 % -37.47 % -67.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 12.22% 44.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 48.56% 55.32% 100.00% -
Total Cost 39,888 49,244 77,448 76,840 77,720 80,784 119,238 -51.78%
  QoQ % -19.00% -36.42% 0.79% -1.13% -3.79% -32.25% -
  Horiz. % 33.45% 41.30% 64.95% 64.44% 65.18% 67.75% 100.00%
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.08%
  QoQ % 21.60% 5.53% -0.00% -14.29% 16.67% 0.00% -
  Horiz. % 128.33% 105.53% 100.00% 100.00% 116.67% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.08%
  QoQ % 21.60% 5.53% -0.00% -14.29% 16.67% 0.00% -
  Horiz. % 128.33% 105.53% 100.00% 100.00% 116.67% 100.00% 100.00%
NOSH 751,564 689,998 683,240 683,241 683,241 683,241 683,240 6.55%
  QoQ % 8.92% 0.99% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.71 % 4.22 % -6.13 % 2.21 % 2.75 % 1.79 % -23.17 % -
  QoQ % 319.67% 168.84% -377.38% -19.64% 53.63% 107.73% -
  Horiz. % -76.44% -18.21% 26.46% -9.54% -11.87% -7.73% 100.00%
ROE 36.88 % 15.39 % -6.40 % 6.67 % 5.76 % 4.74 % -49.83 % -
  QoQ % 139.64% 340.47% -195.95% 15.80% 21.52% 109.51% -
  Horiz. % -74.01% -30.89% 12.84% -13.39% -11.56% -9.51% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.45 7.45 10.68 11.50 11.70 12.04 14.17 -40.80%
  QoQ % -13.42% -30.24% -7.13% -1.71% -2.82% -15.03% -
  Horiz. % 45.52% 52.58% 75.37% 81.16% 82.57% 84.97% 100.00%
EPS 2.70 0.96 -0.38 0.40 0.40 0.28 -3.07 -
  QoQ % 181.25% 352.63% -195.00% 0.00% 42.86% 109.12% -
  Horiz. % -87.95% -31.27% 12.38% -13.03% -13.03% -9.12% 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 0.0627 0.0600 0.0600 0.0700 0.0600 0.0600 10.81%
  QoQ % 11.64% 4.50% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 116.67% 104.50% 100.00% 100.00% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.55 4.83 6.86 7.38 7.51 7.73 9.10 -36.98%
  QoQ % -5.80% -29.59% -7.05% -1.73% -2.85% -15.05% -
  Horiz. % 50.00% 53.08% 75.38% 81.10% 82.53% 84.95% 100.00%
EPS 1.82 0.63 -0.25 0.26 0.26 0.18 -1.92 -
  QoQ % 188.89% 352.00% -196.15% 0.00% 44.44% 109.38% -
  Horiz. % -94.79% -32.81% 13.02% -13.54% -13.54% -9.38% 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 0.0494 0.0407 0.0385 0.0385 0.0449 0.0385 0.0385 18.06%
  QoQ % 21.38% 5.71% 0.00% -14.25% 16.62% 0.00% -
  Horiz. % 128.31% 105.71% 100.00% 100.00% 116.62% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1650 0.1350 0.1000 0.1300 0.0800 0.0750 0.0950 -
P/RPS 2.56 1.81 0.94 1.13 0.68 0.62 0.67 144.21%
  QoQ % 41.44% 92.55% -16.81% 66.18% 9.68% -7.46% -
  Horiz. % 382.09% 270.15% 140.30% 168.66% 101.49% 92.54% 100.00%
P/EPS 6.39 13.99 -26.04 32.46 19.85 26.36 -3.18 -
  QoQ % -54.32% 153.73% -180.22% 63.53% -24.70% 928.93% -
  Horiz. % -200.94% -439.94% 818.87% -1,020.75% -624.21% -828.93% 100.00%
EY 15.64 7.15 -3.84 3.08 5.04 3.79 -31.47 -
  QoQ % 118.74% 286.20% -224.68% -38.89% 32.98% 112.04% -
  Horiz. % -49.70% -22.72% 12.20% -9.79% -16.02% -12.04% 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 2.36 2.15 1.67 2.17 1.14 1.25 1.58 30.64%
  QoQ % 9.77% 28.74% -23.04% 90.35% -8.80% -20.89% -
  Horiz. % 149.37% 136.08% 105.70% 137.34% 72.15% 79.11% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 -
Price 0.1400 0.1650 0.1050 0.1150 0.1050 0.0750 0.0800 -
P/RPS 2.17 2.21 0.98 1.00 0.90 0.62 0.56 146.50%
  QoQ % -1.81% 125.51% -2.00% 11.11% 45.16% 10.71% -
  Horiz. % 387.50% 394.64% 175.00% 178.57% 160.71% 110.71% 100.00%
P/EPS 5.42 17.09 -27.34 28.72 26.05 26.36 -2.68 -
  QoQ % -68.29% 162.51% -195.19% 10.25% -1.18% 1,083.58% -
  Horiz. % -202.24% -637.69% 1,020.15% -1,071.64% -972.01% -983.58% 100.00%
EY 18.44 5.85 -3.66 3.48 3.84 3.79 -37.37 -
  QoQ % 215.21% 259.84% -205.17% -9.37% 1.32% 110.14% -
  Horiz. % -49.34% -15.65% 9.79% -9.31% -10.28% -10.14% 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 2.00 2.63 1.75 1.92 1.50 1.25 1.33 31.22%
  QoQ % -23.95% 50.29% -8.85% 28.00% 20.00% -6.02% -
  Horiz. % 150.38% 197.74% 131.58% 144.36% 112.78% 93.98% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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