Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2017-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     49.02%    YoY -     207.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 24,236 12,854 72,974 58,931 39,957 20,565 96,811 -60.25%
  QoQ % 88.55% -82.39% 23.83% 47.49% 94.30% -78.76% -
  Horiz. % 25.03% 13.28% 75.38% 60.87% 41.27% 21.24% 100.00%
PBT 4,292 543 -4,441 979 798 220 -23,448 -
  QoQ % 690.42% 112.23% -553.63% 22.68% 262.73% 100.94% -
  Horiz. % -18.30% -2.32% 18.94% -4.18% -3.40% -0.94% 100.00%
Tax 0 0 -33 322 299 149 1,021 -
  QoQ % 0.00% 0.00% -110.25% 7.69% 100.67% -85.41% -
  Horiz. % 0.00% 0.00% -3.23% 31.54% 29.29% 14.59% 100.00%
NP 4,292 543 -4,474 1,301 1,097 369 -22,427 -
  QoQ % 690.42% 112.14% -443.89% 18.60% 197.29% 101.65% -
  Horiz. % -19.14% -2.42% 19.95% -5.80% -4.89% -1.65% 100.00%
NP to SH 9,700 1,665 -2,624 2,052 1,377 486 -20,426 -
  QoQ % 482.58% 163.45% -227.88% 49.02% 183.33% 102.38% -
  Horiz. % -47.49% -8.15% 12.85% -10.05% -6.74% -2.38% 100.00%
Tax Rate - % - % - % -32.89 % -37.47 % -67.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 12.22% 44.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 48.56% 55.32% 100.00% -
Total Cost 19,944 12,311 77,448 57,630 38,860 20,196 119,238 -69.61%
  QoQ % 62.00% -84.10% 34.39% 48.30% 92.41% -83.06% -
  Horiz. % 16.73% 10.32% 64.95% 48.33% 32.59% 16.94% 100.00%
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.08%
  QoQ % 21.60% 5.53% -0.00% -14.29% 16.67% 0.00% -
  Horiz. % 128.33% 105.53% 100.00% 100.00% 116.67% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.08%
  QoQ % 21.60% 5.53% -0.00% -14.29% 16.67% 0.00% -
  Horiz. % 128.33% 105.53% 100.00% 100.00% 116.67% 100.00% 100.00%
NOSH 751,564 689,998 683,240 683,241 683,241 683,241 683,240 6.55%
  QoQ % 8.92% 0.99% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.71 % 4.22 % -6.13 % 2.21 % 2.75 % 1.79 % -23.17 % -
  QoQ % 319.67% 168.84% -377.38% -19.64% 53.63% 107.73% -
  Horiz. % -76.44% -18.21% 26.46% -9.54% -11.87% -7.73% 100.00%
ROE 18.44 % 3.85 % -6.40 % 5.01 % 2.88 % 1.19 % -49.83 % -
  QoQ % 378.96% 160.16% -227.74% 73.96% 142.02% 102.39% -
  Horiz. % -37.01% -7.73% 12.84% -10.05% -5.78% -2.39% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.22 1.86 10.68 8.63 5.85 3.01 14.17 -62.73%
  QoQ % 73.12% -82.58% 23.75% 47.52% 94.35% -78.76% -
  Horiz. % 22.72% 13.13% 75.37% 60.90% 41.28% 21.24% 100.00%
EPS 1.35 0.24 -0.38 0.30 0.20 0.07 -3.07 -
  QoQ % 462.50% 163.16% -226.67% 50.00% 185.71% 102.28% -
  Horiz. % -43.97% -7.82% 12.38% -9.77% -6.51% -2.28% 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 0.0627 0.0600 0.0600 0.0700 0.0600 0.0600 10.81%
  QoQ % 11.64% 4.50% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 116.67% 104.50% 100.00% 100.00% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.22 1.71 9.71 7.84 5.32 2.74 12.88 -60.28%
  QoQ % 88.30% -82.39% 23.85% 47.37% 94.16% -78.73% -
  Horiz. % 25.00% 13.28% 75.39% 60.87% 41.30% 21.27% 100.00%
EPS 1.35 0.22 -0.35 0.27 0.18 0.06 -2.72 -
  QoQ % 513.64% 162.86% -229.63% 50.00% 200.00% 102.21% -
  Horiz. % -49.63% -8.09% 12.87% -9.93% -6.62% -2.21% 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 0.0576 0.0545 0.0545 0.0636 0.0545 0.0545 18.14%
  QoQ % 21.53% 5.69% 0.00% -14.31% 16.70% 0.00% -
  Horiz. % 128.44% 105.69% 100.00% 100.00% 116.70% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1650 0.1350 0.1000 0.1300 0.0800 0.0750 0.0950 -
P/RPS 5.12 7.25 0.94 1.51 1.37 2.49 0.67 287.49%
  QoQ % -29.38% 671.28% -37.75% 10.22% -44.98% 271.64% -
  Horiz. % 764.18% 1,082.09% 140.30% 225.37% 204.48% 371.64% 100.00%
P/EPS 12.78 55.95 -26.04 43.29 39.69 105.44 -3.18 -
  QoQ % -77.16% 314.86% -160.15% 9.07% -62.36% 3,415.72% -
  Horiz. % -401.89% -1,759.43% 818.87% -1,361.32% -1,248.11% -3,315.72% 100.00%
EY 7.82 1.79 -3.84 2.31 2.52 0.95 -31.47 -
  QoQ % 336.87% 146.61% -266.23% -8.33% 165.26% 103.02% -
  Horiz. % -24.85% -5.69% 12.20% -7.34% -8.01% -3.02% 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 2.36 2.15 1.67 2.17 1.14 1.25 1.58 30.64%
  QoQ % 9.77% 28.74% -23.04% 90.35% -8.80% -20.89% -
  Horiz. % 149.37% 136.08% 105.70% 137.34% 72.15% 79.11% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 -
Price 0.1400 0.1650 0.1050 0.1150 0.1050 0.0750 0.0800 -
P/RPS 4.34 8.86 0.98 1.33 1.80 2.49 0.56 291.14%
  QoQ % -51.02% 804.08% -26.32% -26.11% -27.71% 344.64% -
  Horiz. % 775.00% 1,582.14% 175.00% 237.50% 321.43% 444.64% 100.00%
P/EPS 10.85 68.38 -27.34 38.29 52.10 105.44 -2.68 -
  QoQ % -84.13% 350.11% -171.40% -26.51% -50.59% 4,034.33% -
  Horiz. % -404.85% -2,551.49% 1,020.15% -1,428.73% -1,944.03% -3,934.33% 100.00%
EY 9.22 1.46 -3.66 2.61 1.92 0.95 -37.37 -
  QoQ % 531.51% 139.89% -240.23% 35.94% 102.11% 102.54% -
  Horiz. % -24.67% -3.91% 9.79% -6.98% -5.14% -2.54% 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 2.00 2.63 1.75 1.92 1.50 1.25 1.33 31.22%
  QoQ % -23.95% 50.29% -8.85% 28.00% 20.00% -6.02% -
  Horiz. % 150.38% 197.74% 131.58% 144.36% 112.78% 93.98% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers