Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2015-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -2.70%    YoY -     60.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 30,181 29,372 32,840 32,283 30,222 31,636 34,868 -9.15%
  QoQ % 2.76% -10.56% 1.73% 6.82% -4.47% -9.27% -
  Horiz. % 86.56% 84.24% 94.18% 92.59% 86.68% 90.73% 100.00%
PBT 649 504 752 1,166 1,664 2,182 1,796 -49.16%
  QoQ % 28.84% -32.98% -35.51% -29.93% -23.74% 21.49% -
  Horiz. % 36.15% 28.06% 41.87% 64.92% 92.65% 121.49% 100.00%
Tax -9 -6 0 -3 0 0 0 -
  QoQ % -55.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 311.10% 200.00% -0.00% 100.00% - - -
NP 640 498 752 1,163 1,664 2,182 1,796 -49.64%
  QoQ % 28.51% -33.78% -35.34% -30.11% -23.74% 21.49% -
  Horiz. % 35.63% 27.73% 41.87% 64.76% 92.65% 121.49% 100.00%
NP to SH 6,956 11,406 5,272 2,609 2,681 1,726 900 289.46%
  QoQ % -39.01% 116.35% 102.07% -2.70% 55.35% 91.78% -
  Horiz. % 772.89% 1,267.33% 585.78% 289.89% 297.93% 191.78% 100.00%
Tax Rate 1.44 % 1.19 % - % 0.26 % - % - % - % -
  QoQ % 21.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 553.85% 457.69% 0.00% 100.00% - - -
Total Cost 29,541 28,874 32,088 31,120 28,558 29,454 33,072 -7.23%
  QoQ % 2.31% -10.02% 3.11% 8.97% -3.04% -10.94% -
  Horiz. % 89.32% 87.31% 97.02% 94.10% 86.35% 89.06% 100.00%
Net Worth 49,061 1,026,540 263,599 76,918 53,626 19,177 12,272 151.25%
  QoQ % -95.22% 289.43% 242.70% 43.43% 179.63% 56.26% -
  Horiz. % 399.76% 8,364.40% 2,147.85% 626.74% 436.96% 156.26% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 49,061 1,026,540 263,599 76,918 53,626 19,177 12,272 151.25%
  QoQ % -95.22% 289.43% 242.70% 43.43% 179.63% 56.26% -
  Horiz. % 399.76% 8,364.40% 2,147.85% 626.74% 436.96% 156.26% 100.00%
NOSH 545,126 11,405,999 3,295,000 961,481 670,333 319,629 204,545 91.88%
  QoQ % -95.22% 246.16% 242.70% 43.43% 109.72% 56.26% -
  Horiz. % 266.51% 5,576.27% 1,610.89% 470.06% 327.72% 156.26% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.12 % 1.70 % 2.29 % 3.60 % 5.51 % 6.90 % 5.15 % -44.57%
  QoQ % 24.71% -25.76% -36.39% -34.66% -20.14% 33.98% -
  Horiz. % 41.17% 33.01% 44.47% 69.90% 106.99% 133.98% 100.00%
ROE 14.18 % 1.11 % 2.00 % 3.39 % 5.00 % 9.00 % 7.33 % 55.07%
  QoQ % 1,177.48% -44.50% -41.00% -32.20% -44.44% 22.78% -
  Horiz. % 193.45% 15.14% 27.29% 46.25% 68.21% 122.78% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.54 0.26 1.00 3.36 4.51 9.90 17.05 -52.64%
  QoQ % 2,030.77% -74.00% -70.24% -25.50% -54.44% -41.94% -
  Horiz. % 32.49% 1.52% 5.87% 19.71% 26.45% 58.06% 100.00%
EPS 0.12 0.10 0.16 0.27 0.40 0.54 0.44 -57.85%
  QoQ % 20.00% -37.50% -40.74% -32.50% -25.93% 22.73% -
  Horiz. % 27.27% 22.73% 36.36% 61.36% 90.91% 122.73% 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 0.0900 0.0900 0.0800 0.0800 0.0800 0.0600 0.0600 30.94%
  QoQ % 0.00% 12.50% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 150.00% 150.00% 133.33% 133.33% 133.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,984
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.94 2.86 3.20 3.14 2.94 3.08 3.40 -9.21%
  QoQ % 2.80% -10.63% 1.91% 6.80% -4.55% -9.41% -
  Horiz. % 86.47% 84.12% 94.12% 92.35% 86.47% 90.59% 100.00%
EPS 0.68 1.11 0.51 0.25 0.26 0.17 0.09 283.63%
  QoQ % -38.74% 117.65% 104.00% -3.85% 52.94% 88.89% -
  Horiz. % 755.56% 1,233.33% 566.67% 277.78% 288.89% 188.89% 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 0.0478 0.9996 0.2567 0.0749 0.0522 0.0187 0.0120 150.65%
  QoQ % -95.22% 289.40% 242.72% 43.49% 179.14% 55.83% -
  Horiz. % 398.33% 8,330.00% 2,139.17% 624.17% 435.00% 155.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1150 0.1150 0.1500 0.1750 0.1350 0.1300 0.0800 -
P/RPS 2.08 44.66 15.05 5.21 2.99 1.31 0.47 168.82%
  QoQ % -95.34% 196.74% 188.87% 74.25% 128.24% 178.72% -
  Horiz. % 442.55% 9,502.13% 3,202.13% 1,108.51% 636.17% 278.72% 100.00%
P/EPS 9.01 115.00 93.75 64.49 33.75 24.07 18.18 -37.29%
  QoQ % -92.17% 22.67% 45.37% 91.08% 40.22% 32.40% -
  Horiz. % 49.56% 632.56% 515.68% 354.73% 185.64% 132.40% 100.00%
EY 11.10 0.87 1.07 1.55 2.96 4.15 5.50 59.50%
  QoQ % 1,175.86% -18.69% -30.97% -47.64% -28.67% -24.55% -
  Horiz. % 201.82% 15.82% 19.45% 28.18% 53.82% 75.45% 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 1.28 1.28 1.88 2.19 1.69 2.17 1.33 -2.52%
  QoQ % 0.00% -31.91% -14.16% 29.59% -22.12% 63.16% -
  Horiz. % 96.24% 96.24% 141.35% 164.66% 127.07% 163.16% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.1000 0.1200 0.1050 0.1800 0.1550 0.1950 0.1250 -
P/RPS 1.81 46.60 10.54 5.36 3.44 1.97 0.73 82.89%
  QoQ % -96.12% 342.13% 96.64% 55.81% 74.62% 169.86% -
  Horiz. % 247.95% 6,383.56% 1,443.84% 734.25% 471.23% 269.86% 100.00%
P/EPS 7.84 120.00 65.63 66.33 38.75 36.11 28.41 -57.51%
  QoQ % -93.47% 82.84% -1.06% 71.17% 7.31% 27.10% -
  Horiz. % 27.60% 422.39% 231.01% 233.47% 136.40% 127.10% 100.00%
EY 12.76 0.83 1.52 1.51 2.58 2.77 3.52 135.43%
  QoQ % 1,437.35% -45.39% 0.66% -41.47% -6.86% -21.31% -
  Horiz. % 362.50% 23.58% 43.18% 42.90% 73.30% 78.69% 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 1.11 1.33 1.31 2.25 1.94 3.25 2.08 -34.13%
  QoQ % -16.54% 1.53% -41.78% 15.98% -40.31% 56.25% -
  Horiz. % 53.37% 63.94% 62.98% 108.17% 93.27% 156.25% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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