Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2015-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -49.48%    YoY -     485.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 30,978 22,636 14,686 8,210 32,283 22,667 15,818 56.47%
  QoQ % 36.85% 54.13% 78.88% -74.57% 42.42% 43.30% -
  Horiz. % 195.84% 143.10% 92.84% 51.90% 204.09% 143.30% 100.00%
PBT 525 487 252 188 1,166 1,248 1,091 -38.56%
  QoQ % 7.80% 93.25% 34.04% -83.88% -6.57% 14.39% -
  Horiz. % 48.12% 44.64% 23.10% 17.23% 106.87% 114.39% 100.00%
Tax -15 -7 -3 0 -3 0 0 -
  QoQ % -114.29% -133.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 233.33% 100.00% -0.00% 100.00% - -
NP 510 480 249 188 1,163 1,248 1,091 -39.74%
  QoQ % 6.25% 92.77% 32.45% -83.83% -6.81% 14.39% -
  Horiz. % 46.75% 44.00% 22.82% 17.23% 106.60% 114.39% 100.00%
NP to SH 2,851 5,217 5,703 1,318 2,609 2,011 863 121.65%
  QoQ % -45.35% -8.52% 332.70% -49.48% 29.74% 133.02% -
  Horiz. % 330.36% 604.52% 660.83% 152.72% 302.32% 233.02% 100.00%
Tax Rate 2.86 % 1.44 % 1.19 % - % 0.26 % - % - % -
  QoQ % 98.61% 21.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,100.00% 553.85% 457.69% 0.00% 100.00% - -
Total Cost 30,468 22,156 14,437 8,022 31,120 21,419 14,727 62.29%
  QoQ % 37.52% 53.47% 79.97% -74.22% 45.29% 45.44% -
  Horiz. % 206.89% 150.44% 98.03% 54.47% 211.31% 145.44% 100.00%
Net Worth 49,570 49,061 1,026,540 263,599 76,918 53,626 19,177 88.24%
  QoQ % 1.04% -95.22% 289.43% 242.70% 43.43% 179.63% -
  Horiz. % 258.48% 255.82% 5,352.76% 1,374.51% 401.08% 279.63% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 49,570 49,061 1,026,540 263,599 76,918 53,626 19,177 88.24%
  QoQ % 1.04% -95.22% 289.43% 242.70% 43.43% 179.63% -
  Horiz. % 258.48% 255.82% 5,352.76% 1,374.51% 401.08% 279.63% 100.00%
NOSH 550,786 545,126 11,405,999 3,295,000 961,481 670,333 319,629 43.69%
  QoQ % 1.04% -95.22% 246.16% 242.70% 43.43% 109.72% -
  Horiz. % 172.32% 170.55% 3,568.51% 1,030.88% 300.81% 209.72% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.65 % 2.12 % 1.70 % 2.29 % 3.60 % 5.51 % 6.90 % -61.44%
  QoQ % -22.17% 24.71% -25.76% -36.39% -34.66% -20.14% -
  Horiz. % 23.91% 30.72% 24.64% 33.19% 52.17% 79.86% 100.00%
ROE 5.75 % 10.63 % 0.56 % 0.50 % 3.39 % 3.75 % 4.50 % 17.73%
  QoQ % -45.91% 1,798.21% 12.00% -85.25% -9.60% -16.67% -
  Horiz. % 127.78% 236.22% 12.44% 11.11% 75.33% 83.33% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.62 4.15 0.13 0.25 3.36 3.38 4.95 8.82%
  QoQ % 35.42% 3,092.31% -48.00% -92.56% -0.59% -31.72% -
  Horiz. % 113.54% 83.84% 2.63% 5.05% 67.88% 68.28% 100.00%
EPS 0.10 0.09 0.05 0.04 0.27 0.30 0.27 -48.40%
  QoQ % 11.11% 80.00% 25.00% -85.19% -10.00% 11.11% -
  Horiz. % 37.04% 33.33% 18.52% 14.81% 100.00% 111.11% 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 0.0900 0.0800 0.0800 0.0800 0.0600 31.00%
  QoQ % 0.00% 0.00% 12.50% 0.00% 0.00% 33.33% -
  Horiz. % 150.00% 150.00% 150.00% 133.33% 133.33% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.12 3.01 1.95 1.09 4.30 3.02 2.10 56.65%
  QoQ % 36.88% 54.36% 78.90% -74.65% 42.38% 43.81% -
  Horiz. % 196.19% 143.33% 92.86% 51.90% 204.76% 143.81% 100.00%
EPS 0.38 0.69 0.76 0.18 0.35 0.27 0.11 128.35%
  QoQ % -44.93% -9.21% 322.22% -48.57% 29.63% 145.45% -
  Horiz. % 345.45% 627.27% 690.91% 163.64% 318.18% 245.45% 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 0.0660 0.0653 1.3659 0.3507 0.1023 0.0714 0.0255 88.40%
  QoQ % 1.07% -95.22% 289.48% 242.82% 43.28% 180.00% -
  Horiz. % 258.82% 256.08% 5,356.47% 1,375.29% 401.18% 280.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.0950 0.1150 0.1150 0.1500 0.1750 0.1350 0.1300 -
P/RPS 1.69 2.77 89.32 60.20 5.21 3.99 2.63 -25.51%
  QoQ % -38.99% -96.90% 48.37% 1,055.47% 30.58% 51.71% -
  Horiz. % 64.26% 105.32% 3,396.20% 2,288.97% 198.10% 151.71% 100.00%
P/EPS 18.35 12.02 230.00 375.00 64.49 45.00 48.15 -47.40%
  QoQ % 52.66% -94.77% -38.67% 481.49% 43.31% -6.54% -
  Horiz. % 38.11% 24.96% 477.67% 778.82% 133.94% 93.46% 100.00%
EY 5.45 8.32 0.43 0.27 1.55 2.22 2.08 89.95%
  QoQ % -34.50% 1,834.88% 59.26% -82.58% -30.18% 6.73% -
  Horiz. % 262.02% 400.00% 20.67% 12.98% 74.52% 106.73% 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 1.06 1.28 1.28 1.88 2.19 1.69 2.17 -37.95%
  QoQ % -17.19% 0.00% -31.91% -14.16% 29.59% -22.12% -
  Horiz. % 48.85% 58.99% 58.99% 86.64% 100.92% 77.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 0.1000 0.1000 0.1200 0.1050 0.1800 0.1550 0.1950 -
P/RPS 1.78 2.41 93.20 42.14 5.36 4.58 3.94 -41.09%
  QoQ % -26.14% -97.41% 121.17% 686.19% 17.03% 16.24% -
  Horiz. % 45.18% 61.17% 2,365.48% 1,069.54% 136.04% 116.24% 100.00%
P/EPS 19.32 10.45 240.00 262.50 66.33 51.67 72.22 -58.45%
  QoQ % 84.88% -95.65% -8.57% 295.75% 28.37% -28.45% -
  Horiz. % 26.75% 14.47% 332.32% 363.47% 91.84% 71.55% 100.00%
EY 5.18 9.57 0.42 0.38 1.51 1.94 1.38 141.33%
  QoQ % -45.87% 2,178.57% 10.53% -74.83% -22.16% 40.58% -
  Horiz. % 375.36% 693.48% 30.43% 27.54% 109.42% 140.58% 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 1.11 1.33 1.31 2.25 1.94 3.25 -51.11%
  QoQ % 0.00% -16.54% 1.53% -41.78% 15.98% -40.31% -
  Horiz. % 34.15% 34.15% 40.92% 40.31% 69.23% 59.69% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers