Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2013-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     11.40%    YoY -     152.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 15,818 8,717 32,392 25,012 17,162 8,263 30,683 -35.68%
  QoQ % 81.46% -73.09% 29.51% 45.74% 107.70% -73.07% -
  Horiz. % 51.55% 28.41% 105.57% 81.52% 55.93% 26.93% 100.00%
PBT 1,091 449 722 717 632 365 -4,618 -
  QoQ % 142.98% -37.81% 0.70% 13.45% 73.15% 107.90% -
  Horiz. % -23.62% -9.72% -15.63% -15.53% -13.69% -7.90% 100.00%
Tax 0 0 -1 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 100.00% - - - -
NP 1,091 449 721 717 632 365 -4,618 -
  QoQ % 142.98% -37.73% 0.56% 13.45% 73.15% 107.90% -
  Horiz. % -23.62% -9.72% -15.61% -15.53% -13.69% -7.90% 100.00%
NP to SH 863 225 1,626 1,681 1,509 450 -4,078 -
  QoQ % 283.56% -86.16% -3.27% 11.40% 235.33% 111.03% -
  Horiz. % -21.16% -5.52% -39.87% -41.22% -37.00% -11.03% 100.00%
Tax Rate - % - % 0.14 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 14,727 8,268 31,671 24,295 16,530 7,898 35,301 -44.14%
  QoQ % 78.12% -73.89% 30.36% 46.98% 109.29% -77.63% -
  Horiz. % 41.72% 23.42% 89.72% 68.82% 46.83% 22.37% 100.00%
Net Worth 19,177 12,272 54,199 56,033 56,587 24,999 17,730 5.37%
  QoQ % 56.26% -77.36% -3.27% -0.98% 126.35% 41.00% -
  Horiz. % 108.16% 69.22% 305.69% 316.03% 319.15% 141.00% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 19,177 12,272 54,199 56,033 56,587 24,999 17,730 5.37%
  QoQ % 56.26% -77.36% -3.27% -0.98% 126.35% 41.00% -
  Horiz. % 108.16% 69.22% 305.69% 316.03% 319.15% 141.00% 100.00%
NOSH 319,629 204,545 903,333 933,888 943,125 499,999 354,608 -6.68%
  QoQ % 56.26% -77.36% -3.27% -0.98% 88.63% 41.00% -
  Horiz. % 90.14% 57.68% 254.74% 263.36% 265.96% 141.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.90 % 5.15 % 2.23 % 2.87 % 3.68 % 4.42 % -15.05 % -
  QoQ % 33.98% 130.94% -22.30% -22.01% -16.74% 129.37% -
  Horiz. % -45.85% -34.22% -14.82% -19.07% -24.45% -29.37% 100.00%
ROE 4.50 % 1.83 % 3.00 % 3.00 % 2.67 % 1.80 % -23.00 % -
  QoQ % 145.90% -39.00% 0.00% 12.36% 48.33% 107.83% -
  Horiz. % -19.57% -7.96% -13.04% -13.04% -11.61% -7.83% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.95 4.26 3.59 2.68 1.82 1.65 8.65 -31.05%
  QoQ % 16.20% 18.66% 33.96% 47.25% 10.30% -80.92% -
  Horiz. % 57.23% 49.25% 41.50% 30.98% 21.04% 19.08% 100.00%
EPS 0.27 0.11 0.18 0.18 0.16 0.09 -1.15 -
  QoQ % 145.45% -38.89% 0.00% 12.50% 77.78% 107.83% -
  Horiz. % -23.48% -9.57% -15.65% -15.65% -13.91% -7.83% 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 0.0600 0.0600 0.0600 0.0600 0.0500 0.0500 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.10 1.16 4.31 3.33 2.28 1.10 4.08 -35.75%
  QoQ % 81.03% -73.09% 29.43% 46.05% 107.27% -73.04% -
  Horiz. % 51.47% 28.43% 105.64% 81.62% 55.88% 26.96% 100.00%
EPS 0.11 0.03 0.22 0.22 0.20 0.06 -0.54 -
  QoQ % 266.67% -86.36% 0.00% 10.00% 233.33% 111.11% -
  Horiz. % -20.37% -5.56% -40.74% -40.74% -37.04% -11.11% 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 0.0255 0.0163 0.0721 0.0746 0.0753 0.0333 0.0236 5.29%
  QoQ % 56.44% -77.39% -3.35% -0.93% 126.13% 41.10% -
  Horiz. % 108.05% 69.07% 305.51% 316.10% 319.07% 141.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1300 0.0800 0.0700 0.0650 0.0700 0.0600 0.0500 -
P/RPS 2.63 1.88 1.95 2.43 3.85 3.63 0.58 173.71%
  QoQ % 39.89% -3.59% -19.75% -36.88% 6.06% 525.86% -
  Horiz. % 453.45% 324.14% 336.21% 418.97% 663.79% 625.86% 100.00%
P/EPS 48.15 72.73 38.89 36.11 43.75 66.67 -4.35 -
  QoQ % -33.80% 87.01% 7.70% -17.46% -34.38% 1,632.64% -
  Horiz. % -1,106.90% -1,671.95% -894.02% -830.11% -1,005.75% -1,532.64% 100.00%
EY 2.08 1.38 2.57 2.77 2.29 1.50 -23.00 -
  QoQ % 50.72% -46.30% -7.22% 20.96% 52.67% 106.52% -
  Horiz. % -9.04% -6.00% -11.17% -12.04% -9.96% -6.52% 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 2.17 1.33 1.17 1.08 1.17 1.20 1.00 67.53%
  QoQ % 63.16% 13.68% 8.33% -7.69% -2.50% 20.00% -
  Horiz. % 217.00% 133.00% 117.00% 108.00% 117.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 -
Price 0.1950 0.1250 0.0700 0.0700 0.0650 0.0650 0.0600 -
P/RPS 3.94 2.93 1.95 2.61 3.57 3.93 0.69 219.13%
  QoQ % 34.47% 50.26% -25.29% -26.89% -9.16% 469.57% -
  Horiz. % 571.01% 424.64% 282.61% 378.26% 517.39% 569.57% 100.00%
P/EPS 72.22 113.64 38.89 38.89 40.63 72.22 -5.22 -
  QoQ % -36.45% 192.21% 0.00% -4.28% -43.74% 1,483.53% -
  Horiz. % -1,383.53% -2,177.01% -745.02% -745.02% -778.35% -1,383.53% 100.00%
EY 1.38 0.88 2.57 2.57 2.46 1.38 -19.17 -
  QoQ % 56.82% -65.76% 0.00% 4.47% 78.26% 107.20% -
  Horiz. % -7.20% -4.59% -13.41% -13.41% -12.83% -7.20% 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 3.25 2.08 1.17 1.17 1.08 1.30 1.20 94.18%
  QoQ % 56.25% 77.78% 0.00% 8.33% -16.92% 8.33% -
  Horiz. % 270.83% 173.33% 97.50% 97.50% 90.00% 108.33% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers