Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2016-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -306.57%    YoY -     -136.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 39,957 20,565 96,811 76,099 54,513 30,041 30,978 18.47%
  QoQ % 94.30% -78.76% 27.22% 39.60% 81.46% -3.02% -
  Horiz. % 128.99% 66.39% 312.52% 245.65% 175.97% 96.98% 100.00%
PBT 798 220 -23,448 -1,891 954 852 525 32.17%
  QoQ % 262.73% 100.94% -1,139.98% -298.22% 11.97% 62.29% -
  Horiz. % 152.00% 41.90% -4,466.29% -360.19% 181.71% 162.29% 100.00%
Tax 299 149 1,021 -26 -26 -26 -15 -
  QoQ % 100.67% -85.41% 4,026.92% 0.00% 0.00% -73.33% -
  Horiz. % -1,993.33% -993.33% -6,806.67% 173.33% 173.33% 173.33% 100.00%
NP 1,097 369 -22,427 -1,917 928 826 510 66.55%
  QoQ % 197.29% 101.65% -1,069.90% -306.57% 12.35% 61.96% -
  Horiz. % 215.10% 72.35% -4,397.45% -375.88% 181.96% 161.96% 100.00%
NP to SH 1,377 486 -20,426 -1,917 928 826 2,851 -38.41%
  QoQ % 183.33% 102.38% -965.52% -306.57% 12.35% -71.03% -
  Horiz. % 48.30% 17.05% -716.45% -67.24% 32.55% 28.97% 100.00%
Tax Rate -37.47 % -67.73 % - % - % 2.73 % 3.05 % 2.86 % -
  QoQ % 44.68% 0.00% 0.00% 0.00% -10.49% 6.64% -
  Horiz. % -1,310.14% -2,368.18% 0.00% 0.00% 95.45% 106.64% 100.00%
Total Cost 38,860 20,196 119,238 78,016 53,585 29,215 30,468 17.59%
  QoQ % 92.41% -83.06% 52.84% 45.59% 83.42% -4.11% -
  Horiz. % 127.54% 66.29% 391.35% 256.06% 175.87% 95.89% 100.00%
Net Worth 47,826 40,994 40,994 61,491 61,491 54,338 49,570 -2.36%
  QoQ % 16.67% 0.00% -33.33% 0.00% 13.16% 9.62% -
  Horiz. % 96.48% 82.70% 82.70% 124.05% 124.05% 109.62% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 47,826 40,994 40,994 61,491 61,491 54,338 49,570 -2.36%
  QoQ % 16.67% 0.00% -33.33% 0.00% 13.16% 9.62% -
  Horiz. % 96.48% 82.70% 82.70% 124.05% 124.05% 109.62% 100.00%
NOSH 683,241 683,241 683,240 683,241 683,241 603,760 550,786 15.43%
  QoQ % 0.00% 0.00% -0.00% 0.00% 13.16% 9.62% -
  Horiz. % 124.05% 124.05% 124.05% 124.05% 124.05% 109.62% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.75 % 1.79 % -23.17 % -2.52 % 1.70 % 2.75 % 1.65 % 40.53%
  QoQ % 53.63% 107.73% -819.44% -248.24% -38.18% 66.67% -
  Horiz. % 166.67% 108.48% -1,404.24% -152.73% 103.03% 166.67% 100.00%
ROE 2.88 % 1.19 % -49.83 % -3.12 % 1.51 % 1.52 % 5.75 % -36.90%
  QoQ % 142.02% 102.39% -1,497.12% -306.62% -0.66% -73.57% -
  Horiz. % 50.09% 20.70% -866.61% -54.26% 26.26% 26.43% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.85 3.01 14.17 11.14 7.98 4.98 5.62 2.71%
  QoQ % 94.35% -78.76% 27.20% 39.60% 60.24% -11.39% -
  Horiz. % 104.09% 53.56% 252.14% 198.22% 141.99% 88.61% 100.00%
EPS 0.20 0.07 -3.07 -0.38 0.06 0.07 0.10 58.67%
  QoQ % 185.71% 102.28% -707.89% -733.33% -14.29% -30.00% -
  Horiz. % 200.00% 70.00% -3,070.00% -380.00% 60.00% 70.00% 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 0.0700 0.0600 0.0600 0.0900 0.0900 0.0900 0.0900 -15.41%
  QoQ % 16.67% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 77.78% 66.67% 66.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.32 2.74 12.88 10.13 7.25 4.00 4.12 18.56%
  QoQ % 94.16% -78.73% 27.15% 39.72% 81.25% -2.91% -
  Horiz. % 129.13% 66.50% 312.62% 245.87% 175.97% 97.09% 100.00%
EPS 0.18 0.06 -2.72 -0.26 0.12 0.11 0.38 -39.21%
  QoQ % 200.00% 102.21% -946.15% -316.67% 9.09% -71.05% -
  Horiz. % 47.37% 15.79% -715.79% -68.42% 31.58% 28.95% 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 0.0636 0.0545 0.0545 0.0818 0.0818 0.0723 0.0660 -2.44%
  QoQ % 16.70% 0.00% -33.37% 0.00% 13.14% 9.55% -
  Horiz. % 96.36% 82.58% 82.58% 123.94% 123.94% 109.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.0800 0.0750 0.0950 0.0800 0.0900 0.1000 0.0950 -
P/RPS 1.37 2.49 0.67 0.72 1.13 2.01 1.69 -13.05%
  QoQ % -44.98% 271.64% -6.94% -36.28% -43.78% 18.93% -
  Horiz. % 81.07% 147.34% 39.64% 42.60% 66.86% 118.93% 100.00%
P/EPS 39.69 105.44 -3.18 -28.51 66.26 73.09 18.35 67.17%
  QoQ % -62.36% 3,415.72% 88.85% -143.03% -9.34% 298.31% -
  Horiz. % 216.29% 574.60% -17.33% -155.37% 361.09% 398.31% 100.00%
EY 2.52 0.95 -31.47 -3.51 1.51 1.37 5.45 -40.18%
  QoQ % 165.26% 103.02% -796.58% -332.45% 10.22% -74.86% -
  Horiz. % 46.24% 17.43% -577.43% -64.40% 27.71% 25.14% 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 1.25 1.58 0.89 1.00 1.11 1.06 4.97%
  QoQ % -8.80% -20.89% 77.53% -11.00% -9.91% 4.72% -
  Horiz. % 107.55% 117.92% 149.06% 83.96% 94.34% 104.72% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 -
Price 0.1050 0.0750 0.0800 0.0950 0.0900 0.1000 0.1000 -
P/RPS 1.80 2.49 0.56 0.85 1.13 2.01 1.78 0.75%
  QoQ % -27.71% 344.64% -34.12% -24.78% -43.78% 12.92% -
  Horiz. % 101.12% 139.89% 31.46% 47.75% 63.48% 112.92% 100.00%
P/EPS 52.10 105.44 -2.68 -33.86 66.26 73.09 19.32 93.62%
  QoQ % -50.59% 4,034.33% 92.09% -151.10% -9.34% 278.31% -
  Horiz. % 269.67% 545.76% -13.87% -175.26% 342.96% 378.31% 100.00%
EY 1.92 0.95 -37.37 -2.95 1.51 1.37 5.18 -48.37%
  QoQ % 102.11% 102.54% -1,166.78% -295.36% 10.22% -73.55% -
  Horiz. % 37.07% 18.34% -721.43% -56.95% 29.15% 26.45% 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 1.50 1.25 1.33 1.06 1.00 1.11 1.11 22.21%
  QoQ % 20.00% -6.02% 25.47% 6.00% -9.91% 0.00% -
  Horiz. % 135.14% 112.61% 119.82% 95.50% 90.09% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers