Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     4.45%    YoY -     -1.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,349 34,324 33,052 30,683 29,845 36,382 38,252 -8.72%
  QoQ % -2.84% 3.85% 7.72% 2.81% -17.97% -4.89% -
  Horiz. % 87.18% 89.73% 86.41% 80.21% 78.02% 95.11% 100.00%
PBT 956 1,264 1,460 -4,618 -5,184 1,000 1,012 -3.71%
  QoQ % -24.37% -13.42% 131.62% 10.92% -618.40% -1.19% -
  Horiz. % 94.47% 124.90% 144.27% -456.32% -512.25% 98.81% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 956 1,264 1,460 -4,618 -5,184 1,000 1,012 -3.71%
  QoQ % -24.37% -13.42% 131.62% 10.92% -618.40% -1.19% -
  Horiz. % 94.47% 124.90% 144.27% -456.32% -512.25% 98.81% 100.00%
NP to SH 2,241 3,018 1,800 -4,078 -4,268 2,248 3,468 -25.19%
  QoQ % -25.73% 67.67% 144.14% 4.45% -289.86% -35.18% -
  Horiz. % 64.63% 87.02% 51.90% -117.59% -123.07% 64.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 32,393 33,060 31,592 35,301 35,029 35,382 37,240 -8.85%
  QoQ % -2.02% 4.65% -10.51% 0.78% -1.00% -4.99% -
  Horiz. % 86.99% 88.78% 84.83% 94.79% 94.06% 95.01% 100.00%
Net Worth 56,033 56,587 24,999 17,730 19,799 65,566 101,150 -32.48%
  QoQ % -0.98% 126.35% 41.00% -10.45% -69.80% -35.18% -
  Horiz. % 55.40% 55.94% 24.72% 17.53% 19.57% 64.82% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 56,033 56,587 24,999 17,730 19,799 65,566 101,150 -32.48%
  QoQ % -0.98% 126.35% 41.00% -10.45% -69.80% -35.18% -
  Horiz. % 55.40% 55.94% 24.72% 17.53% 19.57% 64.82% 100.00%
NOSH 933,888 943,125 499,999 354,608 329,999 936,666 1,445,000 -25.19%
  QoQ % -0.98% 88.63% 41.00% 7.46% -64.77% -35.18% -
  Horiz. % 64.63% 65.27% 34.60% 24.54% 22.84% 64.82% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.87 % 3.68 % 4.42 % -15.05 % -17.37 % 2.75 % 2.65 % 5.45%
  QoQ % -22.01% -16.74% 129.37% 13.36% -731.64% 3.77% -
  Horiz. % 108.30% 138.87% 166.79% -567.92% -655.47% 103.77% 100.00%
ROE 4.00 % 5.33 % 7.20 % -23.00 % -21.56 % 3.43 % 3.43 % 10.76%
  QoQ % -24.95% -25.97% 131.30% -6.68% -728.57% 0.00% -
  Horiz. % 116.62% 155.39% 209.91% -670.55% -628.57% 100.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.57 3.64 6.61 8.65 9.04 3.88 2.65 21.91%
  QoQ % -1.92% -44.93% -23.58% -4.31% 132.99% 46.42% -
  Horiz. % 134.72% 137.36% 249.43% 326.42% 341.13% 146.42% 100.00%
EPS 0.24 0.32 0.36 -1.15 -1.29 0.24 0.24 -
  QoQ % -25.00% -11.11% 131.30% 10.85% -637.50% 0.00% -
  Horiz. % 100.00% 133.33% 150.00% -479.17% -537.50% 100.00% 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 0.0600 0.0500 0.0500 0.0600 0.0700 0.0700 -9.74%
  QoQ % 0.00% 20.00% 0.00% -16.67% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 71.43% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.44 4.57 4.40 4.08 3.97 4.84 5.09 -8.68%
  QoQ % -2.84% 3.86% 7.84% 2.77% -17.98% -4.91% -
  Horiz. % 87.23% 89.78% 86.44% 80.16% 78.00% 95.09% 100.00%
EPS 0.30 0.40 0.24 -0.54 -0.57 0.30 0.46 -24.74%
  QoQ % -25.00% 66.67% 144.44% 5.26% -290.00% -34.78% -
  Horiz. % 65.22% 86.96% 52.17% -117.39% -123.91% 65.22% 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 0.0746 0.0753 0.0333 0.0236 0.0263 0.0872 0.1346 -32.45%
  QoQ % -0.93% 126.13% 41.10% -10.27% -69.84% -35.22% -
  Horiz. % 55.42% 55.94% 24.74% 17.53% 19.54% 64.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 -
P/RPS 1.82 1.92 0.91 0.58 0.66 1.54 2.64 -21.91%
  QoQ % -5.21% 110.99% 56.90% -12.12% -57.14% -41.67% -
  Horiz. % 68.94% 72.73% 34.47% 21.97% 25.00% 58.33% 100.00%
P/EPS 27.08 21.88 16.67 -4.35 -4.64 25.00 29.17 -4.82%
  QoQ % 23.77% 31.25% 483.22% 6.25% -118.56% -14.30% -
  Horiz. % 92.84% 75.01% 57.15% -14.91% -15.91% 85.70% 100.00%
EY 3.69 4.57 6.00 -23.00 -21.56 4.00 3.43 4.98%
  QoQ % -19.26% -23.83% 126.09% -6.68% -639.00% 16.62% -
  Horiz. % 107.58% 133.24% 174.93% -670.55% -628.57% 116.62% 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 1.08 1.17 1.20 1.00 1.00 0.86 1.00 5.25%
  QoQ % -7.69% -2.50% 20.00% 0.00% 16.28% -14.00% -
  Horiz. % 108.00% 117.00% 120.00% 100.00% 100.00% 86.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 -
Price 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 -
P/RPS 1.96 1.79 0.98 0.69 0.66 1.54 3.02 -24.98%
  QoQ % 9.50% 82.65% 42.03% 4.55% -57.14% -49.01% -
  Horiz. % 64.90% 59.27% 32.45% 22.85% 21.85% 50.99% 100.00%
P/EPS 29.17 20.31 18.06 -5.22 -4.64 25.00 33.33 -8.48%
  QoQ % 43.62% 12.46% 445.98% -12.50% -118.56% -24.99% -
  Horiz. % 87.52% 60.94% 54.19% -15.66% -13.92% 75.01% 100.00%
EY 3.43 4.92 5.54 -19.17 -21.56 4.00 3.00 9.31%
  QoQ % -30.28% -11.19% 128.90% 11.09% -639.00% 33.33% -
  Horiz. % 114.33% 164.00% 184.67% -639.00% -718.67% 133.33% 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 1.17 1.08 1.30 1.20 1.00 0.86 1.14 1.74%
  QoQ % 8.33% -16.92% 8.33% 20.00% 16.28% -24.56% -
  Horiz. % 102.63% 94.74% 114.04% 105.26% 87.72% 75.44% 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. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. 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
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers