Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2018-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -195.91%    YoY -     87.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 56,462 48,472 51,416 72,974 78,574 79,914 82,260 -22.13%
  QoQ % 16.49% -5.73% -29.54% -7.13% -1.68% -2.85% -
  Horiz. % 68.64% 58.93% 62.50% 88.71% 95.52% 97.15% 100.00%
PBT 7,140 8,584 2,172 -4,441 1,305 1,596 880 302.24%
  QoQ % -16.82% 295.21% 148.91% -440.22% -18.21% 81.36% -
  Horiz. % 811.36% 975.45% 246.82% -504.66% 148.33% 181.36% 100.00%
Tax 5,220 0 0 -33 429 598 596 323.22%
  QoQ % 0.00% 0.00% 0.00% -107.69% -28.21% 0.34% -
  Horiz. % 875.84% 0.00% 0.00% -5.54% 72.04% 100.34% 100.00%
NP 12,360 8,584 2,172 -4,474 1,734 2,194 1,476 310.78%
  QoQ % 43.99% 295.21% 148.55% -357.92% -20.94% 48.64% -
  Horiz. % 837.40% 581.57% 147.15% -303.12% 117.52% 148.64% 100.00%
NP to SH 14,450 19,400 6,660 -2,624 2,736 2,754 1,944 279.50%
  QoQ % -25.51% 191.29% 353.81% -195.91% -0.65% 41.67% -
  Horiz. % 743.35% 997.94% 342.59% -134.98% 140.74% 141.67% 100.00%
Tax Rate -73.11 % - % - % - % -32.89 % -37.47 % -67.73 % 5.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.22% 44.68% -
  Horiz. % 107.94% 0.00% 0.00% 0.00% 48.56% 55.32% 100.00%
Total Cost 44,102 39,888 49,244 77,448 76,840 77,720 80,784 -33.13%
  QoQ % 10.57% -19.00% -36.42% 0.79% -1.13% -3.79% -
  Horiz. % 54.59% 49.38% 60.96% 95.87% 95.12% 96.21% 100.00%
Net Worth 60,125 52,609 43,262 40,994 40,994 47,826 40,994 29.00%
  QoQ % 14.29% 21.60% 5.53% -0.00% -14.29% 16.67% -
  Horiz. % 146.67% 128.33% 105.53% 100.00% 100.00% 116.67% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 60,125 52,609 43,262 40,994 40,994 47,826 40,994 29.00%
  QoQ % 14.29% 21.60% 5.53% -0.00% -14.29% 16.67% -
  Horiz. % 146.67% 128.33% 105.53% 100.00% 100.00% 116.67% 100.00%
NOSH 751,564 751,564 689,998 683,240 683,241 683,241 683,241 6.54%
  QoQ % 0.00% 8.92% 0.99% -0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.99% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.89 % 17.71 % 4.22 % -6.13 % 2.21 % 2.75 % 1.79 % 428.38%
  QoQ % 23.60% 319.67% 168.84% -377.38% -19.64% 53.63% -
  Horiz. % 1,222.91% 989.39% 235.75% -342.46% 123.46% 153.63% 100.00%
ROE 24.03 % 36.88 % 15.39 % -6.40 % 6.67 % 5.76 % 4.74 % 194.24%
  QoQ % -34.84% 139.64% 340.47% -195.95% 15.80% 21.52% -
  Horiz. % 506.96% 778.06% 324.68% -135.02% 140.72% 121.52% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.51 6.45 7.45 10.68 11.50 11.70 12.04 -26.93%
  QoQ % 16.43% -13.42% -30.24% -7.13% -1.71% -2.82% -
  Horiz. % 62.38% 53.57% 61.88% 88.70% 95.51% 97.18% 100.00%
EPS 1.97 2.70 0.96 -0.38 0.40 0.40 0.28 265.87%
  QoQ % -27.04% 181.25% 352.63% -195.00% 0.00% 42.86% -
  Horiz. % 703.57% 964.29% 342.86% -135.71% 142.86% 142.86% 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 0.0800 0.0700 0.0627 0.0600 0.0600 0.0700 0.0600 21.08%
  QoQ % 14.29% 11.64% 4.50% 0.00% -14.29% 16.67% -
  Horiz. % 133.33% 116.67% 104.50% 100.00% 100.00% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.13 4.40 4.67 6.63 7.14 7.26 7.47 -22.11%
  QoQ % 16.59% -5.78% -29.56% -7.14% -1.65% -2.81% -
  Horiz. % 68.67% 58.90% 62.52% 88.76% 95.58% 97.19% 100.00%
EPS 1.31 1.76 0.61 -0.24 0.25 0.25 0.18 274.19%
  QoQ % -25.57% 188.52% 354.17% -196.00% 0.00% 38.89% -
  Horiz. % 727.78% 977.78% 338.89% -133.33% 138.89% 138.89% 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 0.0546 0.0478 0.0393 0.0372 0.0372 0.0435 0.0372 29.06%
  QoQ % 14.23% 21.63% 5.65% 0.00% -14.48% 16.94% -
  Horiz. % 146.77% 128.49% 105.65% 100.00% 100.00% 116.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1050 0.1650 0.1350 0.1000 0.1300 0.0800 0.0750 -
P/RPS 1.40 2.56 1.81 0.94 1.13 0.68 0.62 71.86%
  QoQ % -45.31% 41.44% 92.55% -16.81% 66.18% 9.68% -
  Horiz. % 225.81% 412.90% 291.94% 151.61% 182.26% 109.68% 100.00%
P/EPS 5.46 6.39 13.99 -26.04 32.46 19.85 26.36 -64.89%
  QoQ % -14.55% -54.32% 153.73% -180.22% 63.53% -24.70% -
  Horiz. % 20.71% 24.24% 53.07% -98.79% 123.14% 75.30% 100.00%
EY 18.31 15.64 7.15 -3.84 3.08 5.04 3.79 184.96%
  QoQ % 17.07% 118.74% 286.20% -224.68% -38.89% 32.98% -
  Horiz. % 483.11% 412.66% 188.65% -101.32% 81.27% 132.98% 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 1.31 2.36 2.15 1.67 2.17 1.14 1.25 3.17%
  QoQ % -44.49% 9.77% 28.74% -23.04% 90.35% -8.80% -
  Horiz. % 104.80% 188.80% 172.00% 133.60% 173.60% 91.20% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.1200 0.1400 0.1650 0.1050 0.1150 0.1050 0.0750 -
P/RPS 1.60 2.17 2.21 0.98 1.00 0.90 0.62 87.82%
  QoQ % -26.27% -1.81% 125.51% -2.00% 11.11% 45.16% -
  Horiz. % 258.06% 350.00% 356.45% 158.06% 161.29% 145.16% 100.00%
P/EPS 6.24 5.42 17.09 -27.34 28.72 26.05 26.36 -61.63%
  QoQ % 15.13% -68.29% 162.51% -195.19% 10.25% -1.18% -
  Horiz. % 23.67% 20.56% 64.83% -103.72% 108.95% 98.82% 100.00%
EY 16.02 18.44 5.85 -3.66 3.48 3.84 3.79 160.74%
  QoQ % -13.12% 215.21% 259.84% -205.17% -9.37% 1.32% -
  Horiz. % 422.69% 486.54% 154.35% -96.57% 91.82% 101.32% 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 1.50 2.00 2.63 1.75 1.92 1.50 1.25 12.89%
  QoQ % -25.00% -23.95% 50.29% -8.85% 28.00% 20.00% -
  Horiz. % 120.00% 160.00% 210.40% 140.00% 153.60% 120.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

163  487  588  1276 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.275+0.015 
 QES 0.37-0.01 
 BIOHLDG 0.31+0.01 
 LUSTER 0.205+0.02 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.025+0.02 
 SAPNRG 0.120.00 
 RUBEREX 1.82+0.08 
 AT 0.180.00 
 DGB 0.090.00 

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