Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2011-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 01-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -62.10%    YoY -     811.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,197 28,878 29,564 24,442 24,214 23,114 22,024 26.05%
  QoQ % 8.03% -2.32% 20.96% 0.94% 4.76% 4.95% -
  Horiz. % 141.65% 131.12% 134.24% 110.98% 109.95% 104.95% 100.00%
PBT -5,922 538 884 281 2,121 2,806 2,784 -
  QoQ % -1,200.87% -39.14% 214.59% -86.75% -24.40% 0.79% -
  Horiz. % -212.74% 19.32% 31.75% 10.09% 76.20% 100.79% 100.00%
Tax 0 0 0 -5 0 550 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -0.91% 0.00% 100.00% -
NP -5,922 538 884 276 2,121 3,356 2,784 -
  QoQ % -1,200.87% -39.14% 220.29% -86.99% -36.79% 20.55% -
  Horiz. % -212.74% 19.32% 31.75% 9.91% 76.20% 120.55% 100.00%
NP to SH -5,288 1,704 3,656 1,174 3,097 3,356 2,468 -
  QoQ % -410.33% -53.39% 211.41% -62.10% -7.71% 35.98% -
  Horiz. % -214.26% 69.04% 148.14% 47.57% 125.50% 135.98% 100.00%
Tax Rate - % - % - % 1.78 % - % -19.60 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -9.08% 0.00% 100.00% -
Total Cost 37,119 28,340 28,680 24,166 22,093 19,758 19,240 54.79%
  QoQ % 30.98% -1.19% 18.68% 9.38% 11.82% 2.69% -
  Horiz. % 192.93% 147.30% 149.06% 125.60% 114.83% 102.69% 100.00%
Net Worth 21,632 97,371 146,239 117,399 46,459 33,560 25,405 -10.14%
  QoQ % -77.78% -33.42% 24.57% 152.69% 38.44% 32.10% -
  Horiz. % 85.15% 383.26% 575.61% 462.10% 182.87% 132.10% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 21,632 97,371 146,239 117,399 46,459 33,560 25,405 -10.14%
  QoQ % -77.78% -33.42% 24.57% 152.69% 38.44% 32.10% -
  Horiz. % 85.15% 383.26% 575.61% 462.10% 182.87% 132.10% 100.00%
NOSH 360,545 1,217,142 1,827,999 1,677,142 580,749 479,428 362,941 -0.44%
  QoQ % -70.38% -33.42% 8.99% 188.79% 21.13% 32.10% -
  Horiz. % 99.34% 335.36% 503.66% 462.10% 160.01% 132.10% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -18.98 % 1.86 % 2.99 % 1.13 % 8.76 % 14.52 % 12.64 % -
  QoQ % -1,120.43% -37.79% 164.60% -87.10% -39.67% 14.87% -
  Horiz. % -150.16% 14.72% 23.66% 8.94% 69.30% 114.87% 100.00%
ROE -24.44 % 1.75 % 2.50 % 1.00 % 6.67 % 10.00 % 9.71 % -
  QoQ % -1,496.57% -30.00% 150.00% -85.01% -33.30% 2.99% -
  Horiz. % -251.70% 18.02% 25.75% 10.30% 68.69% 102.99% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.65 2.37 1.62 1.46 4.17 4.82 6.07 26.55%
  QoQ % 264.98% 46.30% 10.96% -64.99% -13.49% -20.59% -
  Horiz. % 142.50% 39.04% 26.69% 24.05% 68.70% 79.41% 100.00%
EPS -1.47 0.14 0.20 0.07 0.53 0.70 0.68 -
  QoQ % -1,150.00% -30.00% 185.71% -86.79% -24.29% 2.94% -
  Horiz. % -216.18% 20.59% 29.41% 10.29% 77.94% 102.94% 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 0.0800 0.0800 0.0700 0.0800 0.0700 0.0700 -9.74%
  QoQ % -25.00% 0.00% 14.29% -12.50% 14.29% 0.00% -
  Horiz. % 85.71% 114.29% 114.29% 100.00% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.15 3.84 3.93 3.25 3.22 3.08 2.93 26.04%
  QoQ % 8.07% -2.29% 20.92% 0.93% 4.55% 5.12% -
  Horiz. % 141.64% 131.06% 134.13% 110.92% 109.90% 105.12% 100.00%
EPS -0.70 0.23 0.49 0.16 0.41 0.45 0.33 -
  QoQ % -404.35% -53.06% 206.25% -60.98% -8.89% 36.36% -
  Horiz. % -212.12% 69.70% 148.48% 48.48% 124.24% 136.36% 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 0.0288 0.1296 0.1946 0.1562 0.0618 0.0447 0.0338 -10.10%
  QoQ % -77.78% -33.40% 24.58% 152.75% 38.26% 32.25% -
  Horiz. % 85.21% 383.43% 575.74% 462.13% 182.84% 132.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.0600 0.0600 0.0700 0.0800 0.0700 0.0700 0.0600 -
P/RPS 0.69 2.53 4.33 5.49 1.68 1.45 0.99 -21.34%
  QoQ % -72.73% -41.57% -21.13% 226.79% 15.86% 46.46% -
  Horiz. % 69.70% 255.56% 437.37% 554.55% 169.70% 146.46% 100.00%
P/EPS -4.09 42.86 35.00 114.29 13.12 10.00 8.82 -
  QoQ % -109.54% 22.46% -69.38% 771.11% 31.20% 13.38% -
  Horiz. % -46.37% 485.94% 396.83% 1,295.81% 148.75% 113.38% 100.00%
EY -24.44 2.33 2.86 0.88 7.62 10.00 11.33 -
  QoQ % -1,148.93% -18.53% 225.00% -88.45% -23.80% -11.74% -
  Horiz. % -215.71% 20.56% 25.24% 7.77% 67.26% 88.26% 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 1.00 0.75 0.88 1.14 0.88 1.00 0.86 10.55%
  QoQ % 33.33% -14.77% -22.81% 29.55% -12.00% 16.28% -
  Horiz. % 116.28% 87.21% 102.33% 132.56% 102.33% 116.28% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 -
Price 0.0800 0.0800 0.0650 0.0700 0.0800 0.0700 0.0600 -
P/RPS 0.92 3.37 4.02 4.80 1.92 1.45 0.99 -4.76%
  QoQ % -72.70% -16.17% -16.25% 150.00% 32.41% 46.46% -
  Horiz. % 92.93% 340.40% 406.06% 484.85% 193.94% 146.46% 100.00%
P/EPS -5.45 57.14 32.50 100.00 15.00 10.00 8.82 -
  QoQ % -109.54% 75.82% -67.50% 566.67% 50.00% 13.38% -
  Horiz. % -61.79% 647.85% 368.48% 1,133.79% 170.07% 113.38% 100.00%
EY -18.33 1.75 3.08 1.00 6.67 10.00 11.33 -
  QoQ % -1,147.43% -43.18% 208.00% -85.01% -33.30% -11.74% -
  Horiz. % -161.78% 15.45% 27.18% 8.83% 58.87% 88.26% 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 1.00 0.81 1.00 1.00 1.00 0.86 33.63%
  QoQ % 33.00% 23.46% -19.00% 0.00% 0.00% 16.28% -
  Horiz. % 154.65% 116.28% 94.19% 116.28% 116.28% 116.28% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers