Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2019-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -43.01%    YoY -     413.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 51,948 53,019 56,462 48,472 51,416 72,974 78,574 -24.17%
  QoQ % -2.02% -6.10% 16.49% -5.73% -29.54% -7.13% -
  Horiz. % 66.11% 67.48% 71.86% 61.69% 65.44% 92.87% 100.00%
PBT 3,320 2,654 7,140 8,584 2,172 -4,441 1,305 86.65%
  QoQ % 25.09% -62.83% -16.82% 295.21% 148.91% -440.22% -
  Horiz. % 254.34% 203.32% 546.99% 657.61% 166.39% -340.22% 100.00%
Tax 0 3,915 5,220 0 0 -33 429 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% -107.69% -
  Horiz. % 0.00% 911.88% 1,215.84% 0.00% 0.00% -7.69% 100.00%
NP 3,320 6,569 12,360 8,584 2,172 -4,474 1,734 54.34%
  QoQ % -49.46% -46.85% 43.99% 295.21% 148.55% -357.92% -
  Horiz. % 191.39% 378.69% 712.53% 494.85% 125.21% -257.92% 100.00%
NP to SH 3,344 8,235 14,450 19,400 6,660 -2,624 2,736 14.36%
  QoQ % -59.39% -43.01% -25.51% 191.29% 353.81% -195.91% -
  Horiz. % 122.22% 300.99% 528.17% 709.06% 243.42% -95.91% 100.00%
Tax Rate - % -147.51 % -73.11 % - % - % - % -32.89 % -
  QoQ % 0.00% -101.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 448.49% 222.29% 0.00% 0.00% 0.00% 100.00%
Total Cost 48,628 46,450 44,102 39,888 49,244 77,448 76,840 -26.35%
  QoQ % 4.69% 5.32% 10.57% -19.00% -36.42% 0.79% -
  Horiz. % 63.28% 60.45% 57.40% 51.91% 64.09% 100.79% 100.00%
Net Worth 60,125 52,609 60,125 52,609 43,262 40,994 40,994 29.18%
  QoQ % 14.29% -12.50% 14.29% 21.60% 5.53% -0.00% -
  Horiz. % 146.67% 128.33% 146.67% 128.33% 105.53% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 60,125 52,609 60,125 52,609 43,262 40,994 40,994 29.18%
  QoQ % 14.29% -12.50% 14.29% 21.60% 5.53% -0.00% -
  Horiz. % 146.67% 128.33% 146.67% 128.33% 105.53% 100.00% 100.00%
NOSH 751,564 751,564 751,564 751,564 689,998 683,240 683,241 6.58%
  QoQ % 0.00% 0.00% 0.00% 8.92% 0.99% -0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 100.99% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.39 % 12.39 % 21.89 % 17.71 % 4.22 % -6.13 % 2.21 % 103.35%
  QoQ % -48.43% -43.40% 23.60% 319.67% 168.84% -377.38% -
  Horiz. % 289.14% 560.63% 990.50% 801.36% 190.95% -277.38% 100.00%
ROE 5.56 % 15.65 % 24.03 % 36.88 % 15.39 % -6.40 % 6.67 % -11.46%
  QoQ % -64.47% -34.87% -34.84% 139.64% 340.47% -195.95% -
  Horiz. % 83.36% 234.63% 360.27% 552.92% 230.73% -95.95% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 6.91 7.05 7.51 6.45 7.45 10.68 11.50 -28.86%
  QoQ % -1.99% -6.13% 16.43% -13.42% -30.24% -7.13% -
  Horiz. % 60.09% 61.30% 65.30% 56.09% 64.78% 92.87% 100.00%
EPS 0.44 1.12 1.97 2.70 0.96 -0.38 0.40 6.58%
  QoQ % -60.71% -43.15% -27.04% 181.25% 352.63% -195.00% -
  Horiz. % 110.00% 280.00% 492.50% 675.00% 240.00% -95.00% 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 0.0800 0.0700 0.0800 0.0700 0.0627 0.0600 0.0600 21.21%
  QoQ % 14.29% -12.50% 14.29% 11.64% 4.50% 0.00% -
  Horiz. % 133.33% 116.67% 133.33% 116.67% 104.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 6.91 7.05 7.51 6.45 6.84 9.71 10.45 -24.16%
  QoQ % -1.99% -6.13% 16.43% -5.70% -29.56% -7.08% -
  Horiz. % 66.12% 67.46% 71.87% 61.72% 65.45% 92.92% 100.00%
EPS 0.44 1.12 1.97 2.70 0.89 -0.35 0.36 14.36%
  QoQ % -60.71% -43.15% -27.04% 203.37% 354.29% -197.22% -
  Horiz. % 122.22% 311.11% 547.22% 750.00% 247.22% -97.22% 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 0.0800 0.0700 0.0800 0.0700 0.0576 0.0545 0.0545 29.25%
  QoQ % 14.29% -12.50% 14.29% 21.53% 5.69% 0.00% -
  Horiz. % 146.79% 128.44% 146.79% 128.44% 105.69% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0950 0.1250 0.1050 0.1650 0.1350 0.1000 0.1300 -
P/RPS 1.37 1.77 1.40 2.56 1.81 0.94 1.13 13.74%
  QoQ % -22.60% 26.43% -45.31% 41.44% 92.55% -16.81% -
  Horiz. % 121.24% 156.64% 123.89% 226.55% 160.18% 83.19% 100.00%
P/EPS 21.35 11.41 5.46 6.39 13.99 -26.04 32.46 -24.43%
  QoQ % 87.12% 108.97% -14.55% -54.32% 153.73% -180.22% -
  Horiz. % 65.77% 35.15% 16.82% 19.69% 43.10% -80.22% 100.00%
EY 4.68 8.77 18.31 15.64 7.15 -3.84 3.08 32.27%
  QoQ % -46.64% -52.10% 17.07% 118.74% 286.20% -224.68% -
  Horiz. % 151.95% 284.74% 594.48% 507.79% 232.14% -124.68% 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 1.19 1.79 1.31 2.36 2.15 1.67 2.17 -33.08%
  QoQ % -33.52% 36.64% -44.49% 9.77% 28.74% -23.04% -
  Horiz. % 54.84% 82.49% 60.37% 108.76% 99.08% 76.96% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.0900 0.0950 0.1200 0.1400 0.1650 0.1050 0.1150 -
P/RPS 1.30 1.35 1.60 2.17 2.21 0.98 1.00 19.17%
  QoQ % -3.70% -15.62% -26.27% -1.81% 125.51% -2.00% -
  Horiz. % 130.00% 135.00% 160.00% 217.00% 221.00% 98.00% 100.00%
P/EPS 20.23 8.67 6.24 5.42 17.09 -27.34 28.72 -20.88%
  QoQ % 133.33% 38.94% 15.13% -68.29% 162.51% -195.19% -
  Horiz. % 70.44% 30.19% 21.73% 18.87% 59.51% -95.19% 100.00%
EY 4.94 11.53 16.02 18.44 5.85 -3.66 3.48 26.39%
  QoQ % -57.16% -28.03% -13.12% 215.21% 259.84% -205.17% -
  Horiz. % 141.95% 331.32% 460.34% 529.89% 168.10% -105.17% 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 1.13 1.36 1.50 2.00 2.63 1.75 1.92 -29.84%
  QoQ % -16.91% -9.33% -25.00% -23.95% 50.29% -8.85% -
  Horiz. % 58.85% 70.83% 78.12% 104.17% 136.98% 91.15% 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.
 


 

319  291  596  1090 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.415+0.02 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
Partners & Brokers