Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2016-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -71.03%    YoY -     -37.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 96,811 76,099 54,513 30,041 30,978 22,636 14,686 251.17%
  QoQ % 27.22% 39.60% 81.46% -3.02% 36.85% 54.13% -
  Horiz. % 659.21% 518.17% 371.19% 204.56% 210.94% 154.13% 100.00%
PBT -23,448 -1,891 954 852 525 487 252 -
  QoQ % -1,139.98% -298.22% 11.97% 62.29% 7.80% 93.25% -
  Horiz. % -9,304.76% -750.40% 378.57% 338.10% 208.33% 193.25% 100.00%
Tax 1,021 -26 -26 -26 -15 -7 -3 -
  QoQ % 4,026.92% 0.00% 0.00% -73.33% -114.29% -133.33% -
  Horiz. % -34,033.34% 866.67% 866.67% 866.67% 500.00% 233.33% 100.00%
NP -22,427 -1,917 928 826 510 480 249 -
  QoQ % -1,069.90% -306.57% 12.35% 61.96% 6.25% 92.77% -
  Horiz. % -9,006.83% -769.88% 372.69% 331.73% 204.82% 192.77% 100.00%
NP to SH -20,426 -1,917 928 826 2,851 5,217 5,703 -
  QoQ % -965.52% -306.57% 12.35% -71.03% -45.35% -8.52% -
  Horiz. % -358.16% -33.61% 16.27% 14.48% 49.99% 91.48% 100.00%
Tax Rate - % - % 2.73 % 3.05 % 2.86 % 1.44 % 1.19 % -
  QoQ % 0.00% 0.00% -10.49% 6.64% 98.61% 21.01% -
  Horiz. % 0.00% 0.00% 229.41% 256.30% 240.34% 121.01% 100.00%
Total Cost 119,238 78,016 53,585 29,215 30,468 22,156 14,437 308.07%
  QoQ % 52.84% 45.59% 83.42% -4.11% 37.52% 53.47% -
  Horiz. % 825.92% 540.39% 371.16% 202.36% 211.04% 153.47% 100.00%
Net Worth 40,994 61,491 61,491 54,338 49,570 49,061 1,026,540 -88.29%
  QoQ % -33.33% 0.00% 13.16% 9.62% 1.04% -95.22% -
  Horiz. % 3.99% 5.99% 5.99% 5.29% 4.83% 4.78% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 40,994 61,491 61,491 54,338 49,570 49,061 1,026,540 -88.29%
  QoQ % -33.33% 0.00% 13.16% 9.62% 1.04% -95.22% -
  Horiz. % 3.99% 5.99% 5.99% 5.29% 4.83% 4.78% 100.00%
NOSH 683,240 683,241 683,241 603,760 550,786 545,126 11,405,999 -84.66%
  QoQ % -0.00% 0.00% 13.16% 9.62% 1.04% -95.22% -
  Horiz. % 5.99% 5.99% 5.99% 5.29% 4.83% 4.78% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -23.17 % -2.52 % 1.70 % 2.75 % 1.65 % 2.12 % 1.70 % -
  QoQ % -819.44% -248.24% -38.18% 66.67% -22.17% 24.71% -
  Horiz. % -1,362.94% -148.24% 100.00% 161.76% 97.06% 124.71% 100.00%
ROE -49.83 % -3.12 % 1.51 % 1.52 % 5.75 % 10.63 % 0.56 % -
  QoQ % -1,497.12% -306.62% -0.66% -73.57% -45.91% 1,798.21% -
  Horiz. % -8,898.21% -557.14% 269.64% 271.43% 1,026.79% 1,898.21% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.17 11.14 7.98 4.98 5.62 4.15 0.13 2,175.33%
  QoQ % 27.20% 39.60% 60.24% -11.39% 35.42% 3,092.31% -
  Horiz. % 10,900.00% 8,569.23% 6,138.46% 3,830.77% 4,323.08% 3,192.31% 100.00%
EPS -3.07 -0.38 0.06 0.07 0.10 0.09 0.05 -
  QoQ % -707.89% -733.33% -14.29% -30.00% 11.11% 80.00% -
  Horiz. % -6,140.00% -760.00% 120.00% 140.00% 200.00% 180.00% 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 0.0600 0.0900 0.0900 0.0900 0.0900 0.0900 0.0900 -23.67%
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.88 10.13 7.25 4.00 4.12 3.01 1.95 251.63%
  QoQ % 27.15% 39.72% 81.25% -2.91% 36.88% 54.36% -
  Horiz. % 660.51% 519.49% 371.79% 205.13% 211.28% 154.36% 100.00%
EPS -2.72 -0.26 0.12 0.11 0.38 0.69 0.76 -
  QoQ % -946.15% -316.67% 9.09% -71.05% -44.93% -9.21% -
  Horiz. % -357.89% -34.21% 15.79% 14.47% 50.00% 90.79% 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 0.0545 0.0818 0.0818 0.0723 0.0660 0.0653 1.3659 -88.30%
  QoQ % -33.37% 0.00% 13.14% 9.55% 1.07% -95.22% -
  Horiz. % 3.99% 5.99% 5.99% 5.29% 4.83% 4.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0950 0.0800 0.0900 0.1000 0.0950 0.1150 0.1150 -
P/RPS 0.67 0.72 1.13 2.01 1.69 2.77 89.32 -96.16%
  QoQ % -6.94% -36.28% -43.78% 18.93% -38.99% -96.90% -
  Horiz. % 0.75% 0.81% 1.27% 2.25% 1.89% 3.10% 100.00%
P/EPS -3.18 -28.51 66.26 73.09 18.35 12.02 230.00 -
  QoQ % 88.85% -143.03% -9.34% 298.31% 52.66% -94.77% -
  Horiz. % -1.38% -12.40% 28.81% 31.78% 7.98% 5.23% 100.00%
EY -31.47 -3.51 1.51 1.37 5.45 8.32 0.43 -
  QoQ % -796.58% -332.45% 10.22% -74.86% -34.50% 1,834.88% -
  Horiz. % -7,318.60% -816.28% 351.16% 318.60% 1,267.44% 1,934.88% 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 1.58 0.89 1.00 1.11 1.06 1.28 1.28 15.06%
  QoQ % 77.53% -11.00% -9.91% 4.72% -17.19% 0.00% -
  Horiz. % 123.44% 69.53% 78.12% 86.72% 82.81% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 24/02/16 25/11/15 -
Price 0.0800 0.0950 0.0900 0.1000 0.1000 0.1000 0.1200 -
P/RPS 0.56 0.85 1.13 2.01 1.78 2.41 93.20 -96.68%
  QoQ % -34.12% -24.78% -43.78% 12.92% -26.14% -97.41% -
  Horiz. % 0.60% 0.91% 1.21% 2.16% 1.91% 2.59% 100.00%
P/EPS -2.68 -33.86 66.26 73.09 19.32 10.45 240.00 -
  QoQ % 92.09% -151.10% -9.34% 278.31% 84.88% -95.65% -
  Horiz. % -1.12% -14.11% 27.61% 30.45% 8.05% 4.35% 100.00%
EY -37.37 -2.95 1.51 1.37 5.18 9.57 0.42 -
  QoQ % -1,166.78% -295.36% 10.22% -73.55% -45.87% 2,178.57% -
  Horiz. % -8,897.62% -702.38% 359.52% 326.19% 1,233.33% 2,278.57% 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 1.33 1.06 1.00 1.11 1.11 1.11 1.33 -
  QoQ % 25.47% 6.00% -9.91% 0.00% 0.00% -16.54% -
  Horiz. % 100.00% 79.70% 75.19% 83.46% 83.46% 83.46% 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.
 


 

235  231  529  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.070.00 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers