Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2017-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -699.14%    YoY -     -816.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 78,574 79,914 82,260 96,811 101,465 109,026 120,164 -24.61%
  QoQ % -1.68% -2.85% -15.03% -4.59% -6.93% -9.27% -
  Horiz. % 65.39% 66.50% 68.46% 80.57% 84.44% 90.73% 100.00%
PBT 1,305 1,596 880 -23,448 -2,521 1,908 3,408 -47.17%
  QoQ % -18.21% 81.36% 103.75% -829.98% -232.15% -44.01% -
  Horiz. % 38.30% 46.83% 25.82% -688.03% -73.98% 55.99% 100.00%
Tax 429 598 596 1,021 -34 -52 -104 -
  QoQ % -28.21% 0.34% -41.63% 3,045.16% 33.33% 50.00% -
  Horiz. % -412.82% -575.00% -573.08% -981.73% 33.33% 50.00% 100.00%
NP 1,734 2,194 1,476 -22,427 -2,556 1,856 3,304 -34.84%
  QoQ % -20.94% 48.64% 106.58% -777.43% -237.72% -43.83% -
  Horiz. % 52.50% 66.40% 44.67% -678.78% -77.36% 56.17% 100.00%
NP to SH 2,736 2,754 1,944 -20,426 -2,556 1,856 3,304 -11.79%
  QoQ % -0.65% 41.67% 109.52% -699.14% -237.72% -43.83% -
  Horiz. % 82.81% 83.35% 58.84% -618.22% -77.36% 56.17% 100.00%
Tax Rate -32.89 % -37.47 % -67.73 % - % - % 2.73 % 3.05 % -
  QoQ % 12.22% 44.68% 0.00% 0.00% 0.00% -10.49% -
  Horiz. % -1,078.36% -1,228.52% -2,220.66% 0.00% 0.00% 89.51% 100.00%
Total Cost 76,840 77,720 80,784 119,238 104,021 107,170 116,860 -24.33%
  QoQ % -1.13% -3.79% -32.25% 14.63% -2.94% -8.29% -
  Horiz. % 65.75% 66.51% 69.13% 102.03% 89.01% 91.71% 100.00%
Net Worth 40,994 47,826 40,994 40,994 61,491 61,491 54,338 -17.08%
  QoQ % -14.29% 16.67% 0.00% -33.33% 0.00% 13.16% -
  Horiz. % 75.44% 88.02% 75.44% 75.44% 113.16% 113.16% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 40,994 47,826 40,994 40,994 61,491 61,491 54,338 -17.08%
  QoQ % -14.29% 16.67% 0.00% -33.33% 0.00% 13.16% -
  Horiz. % 75.44% 88.02% 75.44% 75.44% 113.16% 113.16% 100.00%
NOSH 683,241 683,241 683,241 683,240 683,241 683,241 603,760 8.57%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 13.16% -
  Horiz. % 113.16% 113.16% 113.16% 113.16% 113.16% 113.16% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.21 % 2.75 % 1.79 % -23.17 % -2.52 % 1.70 % 2.75 % -13.53%
  QoQ % -19.64% 53.63% 107.73% -819.44% -248.24% -38.18% -
  Horiz. % 80.36% 100.00% 65.09% -842.55% -91.64% 61.82% 100.00%
ROE 6.67 % 5.76 % 4.74 % -49.83 % -4.16 % 3.02 % 6.08 % 6.35%
  QoQ % 15.80% 21.52% 109.51% -1,097.84% -237.75% -50.33% -
  Horiz. % 109.70% 94.74% 77.96% -819.57% -68.42% 49.67% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.50 11.70 12.04 14.17 14.85 15.96 19.90 -30.55%
  QoQ % -1.71% -2.82% -15.03% -4.58% -6.95% -19.80% -
  Horiz. % 57.79% 58.79% 60.50% 71.21% 74.62% 80.20% 100.00%
EPS 0.40 0.40 0.28 -3.07 -0.51 0.12 0.28 26.76%
  QoQ % 0.00% 42.86% 109.12% -501.96% -525.00% -57.14% -
  Horiz. % 142.86% 142.86% 100.00% -1,096.43% -182.14% 42.86% 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 0.0600 0.0600 0.0900 0.0900 0.0900 -23.63%
  QoQ % -14.29% 16.67% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 66.67% 77.78% 66.67% 66.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.14 7.26 7.47 8.80 9.22 9.90 10.92 -24.61%
  QoQ % -1.65% -2.81% -15.11% -4.56% -6.87% -9.34% -
  Horiz. % 65.38% 66.48% 68.41% 80.59% 84.43% 90.66% 100.00%
EPS 0.25 0.25 0.18 -1.86 -0.23 0.17 0.30 -11.42%
  QoQ % 0.00% 38.89% 109.68% -708.70% -235.29% -43.33% -
  Horiz. % 83.33% 83.33% 60.00% -620.00% -76.67% 56.67% 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 0.0372 0.0435 0.0372 0.0372 0.0559 0.0559 0.0494 -17.19%
  QoQ % -14.48% 16.94% 0.00% -33.45% 0.00% 13.16% -
  Horiz. % 75.30% 88.06% 75.30% 75.30% 113.16% 113.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1300 0.0800 0.0750 0.0950 0.0800 0.0900 0.1000 -
P/RPS 1.13 0.68 0.62 0.67 0.54 0.56 0.50 71.96%
  QoQ % 66.18% 9.68% -7.46% 24.07% -3.57% 12.00% -
  Horiz. % 226.00% 136.00% 124.00% 134.00% 108.00% 112.00% 100.00%
P/EPS 32.46 19.85 26.36 -3.18 -21.38 33.13 18.27 46.54%
  QoQ % 63.53% -24.70% 928.93% 85.13% -164.53% 81.34% -
  Horiz. % 177.67% 108.65% 144.28% -17.41% -117.02% 181.34% 100.00%
EY 3.08 5.04 3.79 -31.47 -4.68 3.02 5.47 -31.74%
  QoQ % -38.89% 32.98% 112.04% -572.44% -254.97% -44.79% -
  Horiz. % 56.31% 92.14% 69.29% -575.32% -85.56% 55.21% 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 2.17 1.14 1.25 1.58 0.89 1.00 1.11 56.16%
  QoQ % 90.35% -8.80% -20.89% 77.53% -11.00% -9.91% -
  Horiz. % 195.50% 102.70% 112.61% 142.34% 80.18% 90.09% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 -
Price 0.1150 0.1050 0.0750 0.0800 0.0950 0.0900 0.1000 -
P/RPS 1.00 0.90 0.62 0.56 0.64 0.56 0.50 58.54%
  QoQ % 11.11% 45.16% 10.71% -12.50% 14.29% 12.00% -
  Horiz. % 200.00% 180.00% 124.00% 112.00% 128.00% 112.00% 100.00%
P/EPS 28.72 26.05 26.36 -2.68 -25.39 33.13 18.27 35.08%
  QoQ % 10.25% -1.18% 1,083.58% 89.44% -176.64% 81.34% -
  Horiz. % 157.20% 142.58% 144.28% -14.67% -138.97% 181.34% 100.00%
EY 3.48 3.84 3.79 -37.37 -3.94 3.02 5.47 -25.97%
  QoQ % -9.37% 1.32% 110.14% -848.48% -230.46% -44.79% -
  Horiz. % 63.62% 70.20% 69.29% -683.18% -72.03% 55.21% 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 1.92 1.50 1.25 1.33 1.06 1.00 1.11 43.95%
  QoQ % 28.00% 20.00% -6.02% 25.47% 6.00% -9.91% -
  Horiz. % 172.97% 135.14% 112.61% 119.82% 95.50% 90.09% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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