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 - 751,564
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 6.84 9.71 10.45 10.63 10.95 12.88 -36.91%
  QoQ % -5.70% -29.56% -7.08% -1.69% -2.92% -14.98% -
  Horiz. % 50.08% 53.11% 75.39% 81.13% 82.53% 85.02% 100.00%
EPS 2.70 0.89 -0.35 0.36 0.37 0.26 -2.72 -
  QoQ % 203.37% 354.29% -197.22% -2.70% 42.31% 109.56% -
  Horiz. % -99.26% -32.72% 12.87% -13.24% -13.60% -9.56% 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 0.0576 0.0545 0.0545 0.0636 0.0545 0.0545 18.14%
  QoQ % 21.53% 5.69% 0.00% -14.31% 16.70% 0.00% -
  Horiz. % 128.44% 105.69% 100.00% 100.00% 116.70% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers