Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2009-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     69.38%    YoY -     65.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,506 22,272 17,177 11,636 5,286 21,476 17,049 -53.03%
  QoQ % -75.28% 29.66% 47.62% 120.13% -75.39% 25.97% -
  Horiz. % 32.30% 130.64% 100.75% 68.25% 31.00% 125.97% 100.00%
PBT 696 788 709 625 304 846 785 -7.73%
  QoQ % -11.68% 11.14% 13.44% 105.59% -64.07% 7.77% -
  Horiz. % 88.66% 100.38% 90.32% 79.62% 38.73% 107.77% 100.00%
Tax 0 -10 236 498 359 0 0 -
  QoQ % 0.00% -104.24% -52.61% 38.72% 0.00% 0.00% -
  Horiz. % 0.00% -2.79% 65.74% 138.72% 100.00% - -
NP 696 778 945 1,123 663 846 785 -7.73%
  QoQ % -10.54% -17.67% -15.85% 69.38% -21.63% 7.77% -
  Horiz. % 88.66% 99.11% 120.38% 143.06% 84.46% 107.77% 100.00%
NP to SH 617 -165 945 1,123 663 846 785 -14.87%
  QoQ % 473.94% -117.46% -15.85% 69.38% -21.63% 7.77% -
  Horiz. % 78.60% -21.02% 120.38% 143.06% 84.46% 107.77% 100.00%
Tax Rate - % 1.27 % -33.29 % -79.68 % -118.09 % - % - % -
  QoQ % 0.00% 103.81% 58.22% 32.53% 0.00% 0.00% -
  Horiz. % 0.00% -1.08% 28.19% 67.47% 100.00% - -
Total Cost 4,810 21,494 16,232 10,513 4,623 20,630 16,264 -55.71%
  QoQ % -77.62% 32.42% 54.40% 127.41% -77.59% 26.84% -
  Horiz. % 29.57% 132.16% 99.80% 64.64% 28.42% 126.84% 100.00%
Net Worth 25,405 26,133 24,814 0 26,600 23,688 20,478 15.50%
  QoQ % -2.78% 5.31% 0.00% 0.00% 12.29% 15.67% -
  Horiz. % 124.06% 127.62% 121.18% 0.00% 129.89% 115.67% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 25,405 26,133 24,814 0 26,600 23,688 20,478 15.50%
  QoQ % -2.78% 5.31% 0.00% 0.00% 12.29% 15.67% -
  Horiz. % 124.06% 127.62% 121.18% 0.00% 129.89% 115.67% 100.00%
NOSH 362,941 373,333 354,499 367,647 380,000 338,400 341,304 4.19%
  QoQ % -2.78% 5.31% -3.58% -3.25% 12.29% -0.85% -
  Horiz. % 106.34% 109.38% 103.87% 107.72% 111.34% 99.15% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.64 % 3.49 % 5.50 % 9.65 % 12.54 % 3.94 % 4.60 % 96.55%
  QoQ % 262.18% -36.55% -43.01% -23.05% 218.27% -14.35% -
  Horiz. % 274.78% 75.87% 119.57% 209.78% 272.61% 85.65% 100.00%
ROE 2.43 % -0.63 % 3.81 % - % 2.49 % 3.57 % 3.83 % -26.22%
  QoQ % 485.71% -116.54% 0.00% 0.00% -30.25% -6.79% -
  Horiz. % 63.45% -16.45% 99.48% 0.00% 65.01% 93.21% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.52 5.97 4.85 3.16 1.39 6.35 5.00 -54.89%
  QoQ % -74.54% 23.09% 53.48% 127.34% -78.11% 27.00% -
  Horiz. % 30.40% 119.40% 97.00% 63.20% 27.80% 127.00% 100.00%
EPS 0.17 0.21 0.20 0.08 0.08 0.25 0.23 -18.30%
  QoQ % -19.05% 5.00% 150.00% 0.00% -68.00% 8.70% -
  Horiz. % 73.91% 91.30% 86.96% 34.78% 34.78% 108.70% 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 0.0700 0.0700 0.0700 0.0000 0.0700 0.0700 0.0600 10.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 116.67% 116.67% 116.67% 0.00% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.73 2.96 2.29 1.55 0.70 2.86 2.27 -53.16%
  QoQ % -75.34% 29.26% 47.74% 121.43% -75.52% 25.99% -
  Horiz. % 32.16% 130.40% 100.88% 68.28% 30.84% 125.99% 100.00%
EPS 0.08 -0.02 0.13 0.15 0.09 0.11 0.10 -13.86%
  QoQ % 500.00% -115.38% -13.33% 66.67% -18.18% 10.00% -
  Horiz. % 80.00% -20.00% 130.00% 150.00% 90.00% 110.00% 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 0.0338 0.0348 0.0330 0.0000 0.0354 0.0315 0.0272 15.63%
  QoQ % -2.87% 5.45% 0.00% 0.00% 12.38% 15.81% -
  Horiz. % 124.26% 127.94% 121.32% 0.00% 130.15% 115.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.0600 0.0600 0.0700 0.0600 0.0600 0.0500 0.0500 -
P/RPS 3.96 1.01 1.44 1.90 4.31 0.79 1.00 150.93%
  QoQ % 292.08% -29.86% -24.21% -55.92% 445.57% -21.00% -
  Horiz. % 396.00% 101.00% 144.00% 190.00% 431.00% 79.00% 100.00%
P/EPS 35.29 -135.76 26.26 19.64 34.39 20.00 21.74 38.24%
  QoQ % 125.99% -616.98% 33.71% -42.89% 71.95% -8.00% -
  Horiz. % 162.33% -624.47% 120.79% 90.34% 158.19% 92.00% 100.00%
EY 2.83 -0.74 3.81 5.09 2.91 5.00 4.60 -27.73%
  QoQ % 482.43% -119.42% -25.15% 74.91% -41.80% 8.70% -
  Horiz. % 61.52% -16.09% 82.83% 110.65% 63.26% 108.70% 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 0.86 0.86 1.00 0.00 0.86 0.71 0.83 2.40%
  QoQ % 0.00% -14.00% 0.00% 0.00% 21.13% -14.46% -
  Horiz. % 103.61% 103.61% 120.48% 0.00% 103.61% 85.54% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 24/11/09 26/08/09 27/05/09 23/02/09 -
Price 0.0600 0.0600 0.0700 0.0600 0.0600 0.0600 0.0500 -
P/RPS 3.96 1.01 1.44 1.90 4.31 0.95 1.00 150.93%
  QoQ % 292.08% -29.86% -24.21% -55.92% 353.68% -5.00% -
  Horiz. % 396.00% 101.00% 144.00% 190.00% 431.00% 95.00% 100.00%
P/EPS 35.29 -135.76 26.26 19.64 34.39 24.00 21.74 38.24%
  QoQ % 125.99% -616.98% 33.71% -42.89% 43.29% 10.40% -
  Horiz. % 162.33% -624.47% 120.79% 90.34% 158.19% 110.40% 100.00%
EY 2.83 -0.74 3.81 5.09 2.91 4.17 4.60 -27.73%
  QoQ % 482.43% -119.42% -25.15% 74.91% -30.22% -9.35% -
  Horiz. % 61.52% -16.09% 82.83% 110.65% 63.26% 90.65% 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 0.86 0.86 1.00 0.00 0.86 0.86 0.83 2.40%
  QoQ % 0.00% -14.00% 0.00% 0.00% 0.00% 3.61% -
  Horiz. % 103.61% 103.61% 120.48% 0.00% 103.61% 103.61% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

323  435  456  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.1350.00 
 VELESTO 0.12+0.005 
 KNM 0.1150.00 
 ALAM 0.045-0.005 
 HIBISCS 0.335-0.005 
 JAKS 0.785+0.025 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers