Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2011-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 14-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -6.78%    YoY -     -49.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,563 32,270 23,398 14,439 7,391 24,442 18,161 -34.82%
  QoQ % -70.37% 37.92% 62.05% 95.36% -69.76% 34.59% -
  Horiz. % 52.66% 177.69% 128.84% 79.51% 40.70% 134.59% 100.00%
PBT 253 -4,395 -4,442 269 221 281 1,591 -70.68%
  QoQ % 105.76% 1.06% -1,751.30% 21.72% -21.35% -82.34% -
  Horiz. % 15.90% -276.24% -279.20% 16.91% 13.89% 17.66% 100.00%
Tax 0 -5 0 0 0 -5 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% -0.00% -0.00% -0.00% 100.00% -
NP 253 -4,400 -4,442 269 221 276 1,591 -70.68%
  QoQ % 105.75% 0.95% -1,751.30% 21.72% -19.93% -82.65% -
  Horiz. % 15.90% -276.56% -279.20% 16.91% 13.89% 17.35% 100.00%
NP to SH 867 -4,006 -3,966 852 914 1,174 2,323 -48.19%
  QoQ % 121.64% -1.01% -565.49% -6.78% -22.15% -49.46% -
  Horiz. % 37.32% -172.45% -170.73% 36.68% 39.35% 50.54% 100.00%
Tax Rate - % - % - % - % - % 1.78 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 9,310 36,670 27,840 14,170 7,170 24,166 16,570 -31.93%
  QoQ % -74.61% 31.72% 96.47% 97.63% -70.33% 45.84% -
  Horiz. % 56.19% 221.30% 168.01% 85.52% 43.27% 145.84% 100.00%
Net Worth 101,150 22,051 21,632 97,371 146,239 117,399 46,459 68.06%
  QoQ % 358.70% 1.94% -77.78% -33.42% 24.57% 152.69% -
  Horiz. % 217.71% 47.46% 46.56% 209.58% 314.77% 252.69% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 101,150 22,051 21,632 97,371 146,239 117,399 46,459 68.06%
  QoQ % 358.70% 1.94% -77.78% -33.42% 24.57% 152.69% -
  Horiz. % 217.71% 47.46% 46.56% 209.58% 314.77% 252.69% 100.00%
NOSH 1,445,000 367,522 360,545 1,217,142 1,827,999 1,677,142 580,749 83.72%
  QoQ % 293.17% 1.94% -70.38% -33.42% 8.99% 188.79% -
  Horiz. % 248.82% 63.28% 62.08% 209.58% 314.77% 288.79% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.65 % -13.63 % -18.98 % 1.86 % 2.99 % 1.13 % 8.76 % -54.97%
  QoQ % 119.44% 28.19% -1,120.43% -37.79% 164.60% -87.10% -
  Horiz. % 30.25% -155.59% -216.67% 21.23% 34.13% 12.90% 100.00%
ROE 0.86 % -18.17 % -18.33 % 0.88 % 0.63 % 1.00 % 5.00 % -69.11%
  QoQ % 104.73% 0.87% -2,182.95% 39.68% -37.00% -80.00% -
  Horiz. % 17.20% -363.40% -366.60% 17.60% 12.60% 20.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.66 8.78 6.49 1.19 0.40 1.46 3.13 -64.61%
  QoQ % -92.48% 35.29% 445.38% 197.50% -72.60% -53.35% -
  Horiz. % 21.09% 280.51% 207.35% 38.02% 12.78% 46.65% 100.00%
EPS 0.06 -1.09 -1.10 0.07 0.05 0.07 0.40 -71.80%
  QoQ % 105.50% 0.91% -1,671.43% 40.00% -28.57% -82.50% -
  Horiz. % 15.00% -272.50% -275.00% 17.50% 12.50% 17.50% 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 0.0600 0.0600 0.0800 0.0800 0.0700 0.0800 -8.52%
  QoQ % 16.67% 0.00% -25.00% 0.00% 14.29% -12.50% -
  Horiz. % 87.50% 75.00% 75.00% 100.00% 100.00% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.27 4.29 3.11 1.92 0.98 3.25 2.42 -34.96%
  QoQ % -70.40% 37.94% 61.98% 95.92% -69.85% 34.30% -
  Horiz. % 52.48% 177.27% 128.51% 79.34% 40.50% 134.30% 100.00%
EPS 0.12 -0.53 -0.53 0.11 0.12 0.16 0.31 -46.92%
  QoQ % 122.64% 0.00% -581.82% -8.33% -25.00% -48.39% -
  Horiz. % 38.71% -170.97% -170.97% 35.48% 38.71% 51.61% 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 0.1346 0.0293 0.0288 0.1296 0.1946 0.1562 0.0618 68.10%
  QoQ % 359.39% 1.74% -77.78% -33.40% 24.58% 152.75% -
  Horiz. % 217.80% 47.41% 46.60% 209.71% 314.89% 252.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.0700 0.0800 0.0600 0.0600 0.0700 0.0800 0.0700 -
P/RPS 10.58 0.91 0.92 5.06 17.31 5.49 2.24 181.78%
  QoQ % 1,062.64% -1.09% -81.82% -70.77% 215.30% 145.09% -
  Horiz. % 472.32% 40.62% 41.07% 225.89% 772.77% 245.09% 100.00%
P/EPS 116.67 -7.34 -5.45 85.71 140.00 114.29 17.50 254.64%
  QoQ % 1,689.51% -34.68% -106.36% -38.78% 22.50% 553.09% -
  Horiz. % 666.69% -41.94% -31.14% 489.77% 800.00% 653.09% 100.00%
EY 0.86 -13.63 -18.33 1.17 0.71 0.88 5.71 -71.72%
  QoQ % 106.31% 25.64% -1,666.67% 64.79% -19.32% -84.59% -
  Horiz. % 15.06% -238.70% -321.02% 20.49% 12.43% 15.41% 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 1.00 1.33 1.00 0.75 0.88 1.14 0.88 8.90%
  QoQ % -24.81% 33.00% 33.33% -14.77% -22.81% 29.55% -
  Horiz. % 113.64% 151.14% 113.64% 85.23% 100.00% 129.55% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 -
Price 0.0800 0.0600 0.0800 0.0800 0.0650 0.0700 0.0800 -
P/RPS 12.09 0.68 1.23 6.74 16.08 4.80 2.56 181.75%
  QoQ % 1,677.94% -44.72% -81.75% -58.08% 235.00% 87.50% -
  Horiz. % 472.27% 26.56% 48.05% 263.28% 628.12% 187.50% 100.00%
P/EPS 133.33 -5.50 -7.27 114.29 130.00 100.00 20.00 254.62%
  QoQ % 2,524.18% 24.35% -106.36% -12.08% 30.00% 400.00% -
  Horiz. % 666.65% -27.50% -36.35% 571.45% 650.00% 500.00% 100.00%
EY 0.75 -18.17 -13.75 0.87 0.77 1.00 5.00 -71.80%
  QoQ % 104.13% -32.15% -1,680.46% 12.99% -23.00% -80.00% -
  Horiz. % 15.00% -363.40% -275.00% 17.40% 15.40% 20.00% 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 1.14 1.00 1.33 1.00 0.81 1.00 1.00 9.14%
  QoQ % 14.00% -24.81% 33.00% 23.46% -19.00% 0.00% -
  Horiz. % 114.00% 100.00% 133.00% 100.00% 81.00% 100.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers