Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2012-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     24.24%    YoY -     -441.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 29,845 36,382 38,252 32,270 31,197 28,878 29,564 0.63%
  QoQ % -17.97% -4.89% 18.54% 3.44% 8.03% -2.32% -
  Horiz. % 100.95% 123.06% 129.39% 109.15% 105.52% 97.68% 100.00%
PBT -5,184 1,000 1,012 -4,395 -5,922 538 884 -
  QoQ % -618.40% -1.19% 123.03% 25.79% -1,200.87% -39.14% -
  Horiz. % -586.43% 113.12% 114.48% -497.17% -669.98% 60.86% 100.00%
Tax 0 0 0 -5 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -5,184 1,000 1,012 -4,400 -5,922 538 884 -
  QoQ % -618.40% -1.19% 123.00% 25.71% -1,200.87% -39.14% -
  Horiz. % -586.43% 113.12% 114.48% -497.74% -669.98% 60.86% 100.00%
NP to SH -4,268 2,248 3,468 -4,006 -5,288 1,704 3,656 -
  QoQ % -289.86% -35.18% 186.57% 24.24% -410.33% -53.39% -
  Horiz. % -116.74% 61.49% 94.86% -109.57% -144.64% 46.61% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 35,029 35,382 37,240 36,670 37,119 28,340 28,680 14.19%
  QoQ % -1.00% -4.99% 1.55% -1.21% 30.98% -1.19% -
  Horiz. % 122.14% 123.37% 129.85% 127.86% 129.43% 98.81% 100.00%
Net Worth 19,799 65,566 101,150 22,051 21,632 97,371 146,239 -73.47%
  QoQ % -69.80% -35.18% 358.70% 1.94% -77.78% -33.42% -
  Horiz. % 13.54% 44.83% 69.17% 15.08% 14.79% 66.58% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 19,799 65,566 101,150 22,051 21,632 97,371 146,239 -73.47%
  QoQ % -69.80% -35.18% 358.70% 1.94% -77.78% -33.42% -
  Horiz. % 13.54% 44.83% 69.17% 15.08% 14.79% 66.58% 100.00%
NOSH 329,999 936,666 1,445,000 367,522 360,545 1,217,142 1,827,999 -67.89%
  QoQ % -64.77% -35.18% 293.17% 1.94% -70.38% -33.42% -
  Horiz. % 18.05% 51.24% 79.05% 20.11% 19.72% 66.58% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -17.37 % 2.75 % 2.65 % -13.63 % -18.98 % 1.86 % 2.99 % -
  QoQ % -731.64% 3.77% 119.44% 28.19% -1,120.43% -37.79% -
  Horiz. % -580.94% 91.97% 88.63% -455.85% -634.78% 62.21% 100.00%
ROE -21.56 % 3.43 % 3.43 % -18.17 % -24.44 % 1.75 % 2.50 % -
  QoQ % -728.57% 0.00% 118.88% 25.65% -1,496.57% -30.00% -
  Horiz. % -862.40% 137.20% 137.20% -726.80% -977.60% 70.00% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.04 3.88 2.65 8.78 8.65 2.37 1.62 212.97%
  QoQ % 132.99% 46.42% -69.82% 1.50% 264.98% 46.30% -
  Horiz. % 558.02% 239.51% 163.58% 541.98% 533.95% 146.30% 100.00%
EPS -1.29 0.24 0.24 -1.09 -1.47 0.14 0.20 -
  QoQ % -637.50% 0.00% 122.02% 25.85% -1,150.00% -30.00% -
  Horiz. % -645.00% 120.00% 120.00% -545.00% -735.00% 70.00% 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 0.0600 0.0700 0.0700 0.0600 0.0600 0.0800 0.0800 -17.38%
  QoQ % -14.29% 0.00% 16.67% 0.00% -25.00% 0.00% -
  Horiz. % 75.00% 87.50% 87.50% 75.00% 75.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.97 4.84 5.09 4.29 4.15 3.84 3.93 0.67%
  QoQ % -17.98% -4.91% 18.65% 3.37% 8.07% -2.29% -
  Horiz. % 101.02% 123.16% 129.52% 109.16% 105.60% 97.71% 100.00%
EPS -0.57 0.30 0.46 -0.53 -0.70 0.23 0.49 -
  QoQ % -290.00% -34.78% 186.79% 24.29% -404.35% -53.06% -
  Horiz. % -116.33% 61.22% 93.88% -108.16% -142.86% 46.94% 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 0.0263 0.0872 0.1346 0.0293 0.0288 0.1296 0.1946 -73.50%
  QoQ % -69.84% -35.22% 359.39% 1.74% -77.78% -33.40% -
  Horiz. % 13.51% 44.81% 69.17% 15.06% 14.80% 66.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.0600 0.0600 0.0700 0.0800 0.0600 0.0600 0.0700 -
P/RPS 0.66 1.54 2.64 0.91 0.69 2.53 4.33 -71.30%
  QoQ % -57.14% -41.67% 190.11% 31.88% -72.73% -41.57% -
  Horiz. % 15.24% 35.57% 60.97% 21.02% 15.94% 58.43% 100.00%
P/EPS -4.64 25.00 29.17 -7.34 -4.09 42.86 35.00 -
  QoQ % -118.56% -14.30% 497.41% -79.46% -109.54% 22.46% -
  Horiz. % -13.26% 71.43% 83.34% -20.97% -11.69% 122.46% 100.00%
EY -21.56 4.00 3.43 -13.63 -24.44 2.33 2.86 -
  QoQ % -639.00% 16.62% 125.17% 44.23% -1,148.93% -18.53% -
  Horiz. % -753.85% 139.86% 119.93% -476.57% -854.55% 81.47% 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 0.86 1.00 1.33 1.00 0.75 0.88 8.85%
  QoQ % 16.28% -14.00% -24.81% 33.00% 33.33% -14.77% -
  Horiz. % 113.64% 97.73% 113.64% 151.14% 113.64% 85.23% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 -
Price 0.0600 0.0600 0.0800 0.0600 0.0800 0.0800 0.0650 -
P/RPS 0.66 1.54 3.02 0.68 0.92 3.37 4.02 -69.85%
  QoQ % -57.14% -49.01% 344.12% -26.09% -72.70% -16.17% -
  Horiz. % 16.42% 38.31% 75.12% 16.92% 22.89% 83.83% 100.00%
P/EPS -4.64 25.00 33.33 -5.50 -5.45 57.14 32.50 -
  QoQ % -118.56% -24.99% 706.00% -0.92% -109.54% 75.82% -
  Horiz. % -14.28% 76.92% 102.55% -16.92% -16.77% 175.82% 100.00%
EY -21.56 4.00 3.00 -18.17 -18.33 1.75 3.08 -
  QoQ % -639.00% 33.33% 116.51% 0.87% -1,147.43% -43.18% -
  Horiz. % -700.00% 129.87% 97.40% -589.94% -595.13% 56.82% 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 0.86 1.14 1.00 1.33 1.00 0.81 15.01%
  QoQ % 16.28% -24.56% 14.00% -24.81% 33.00% 23.46% -
  Horiz. % 123.46% 106.17% 140.74% 123.46% 164.20% 123.46% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers