Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2009-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     7.77%    YoY -     136.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,177 11,636 5,286 21,476 17,049 11,340 5,231 120.45%
  QoQ % 47.62% 120.13% -75.39% 25.97% 50.34% 116.78% -
  Horiz. % 328.37% 222.44% 101.05% 410.55% 325.92% 216.78% 100.00%
PBT 709 625 304 846 785 677 364 55.78%
  QoQ % 13.44% 105.59% -64.07% 7.77% 15.95% 85.99% -
  Horiz. % 194.78% 171.70% 83.52% 232.42% 215.66% 185.99% 100.00%
Tax 236 498 359 0 0 0 0 -
  QoQ % -52.61% 38.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.74% 138.72% 100.00% - - - -
NP 945 1,123 663 846 785 677 364 88.57%
  QoQ % -15.85% 69.38% -21.63% 7.77% 15.95% 85.99% -
  Horiz. % 259.62% 308.52% 182.14% 232.42% 215.66% 185.99% 100.00%
NP to SH 945 1,123 663 846 785 677 364 88.57%
  QoQ % -15.85% 69.38% -21.63% 7.77% 15.95% 85.99% -
  Horiz. % 259.62% 308.52% 182.14% 232.42% 215.66% 185.99% 100.00%
Tax Rate -33.29 % -79.68 % -118.09 % - % - % - % - % -
  QoQ % 58.22% 32.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.19% 67.47% 100.00% - - - -
Total Cost 16,232 10,513 4,623 20,630 16,264 10,663 4,867 122.73%
  QoQ % 54.40% 127.41% -77.59% 26.84% 52.53% 119.09% -
  Horiz. % 333.51% 216.01% 94.99% 423.88% 334.17% 219.09% 100.00%
Net Worth 24,814 0 26,600 23,688 20,478 20,309 19,854 15.98%
  QoQ % 0.00% 0.00% 12.29% 15.67% 0.83% 2.29% -
  Horiz. % 124.98% 0.00% 133.97% 119.31% 103.14% 102.29% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,814 0 26,600 23,688 20,478 20,309 19,854 15.98%
  QoQ % 0.00% 0.00% 12.29% 15.67% 0.83% 2.29% -
  Horiz. % 124.98% 0.00% 133.97% 119.31% 103.14% 102.29% 100.00%
NOSH 354,499 367,647 380,000 338,400 341,304 338,499 330,909 4.68%
  QoQ % -3.58% -3.25% 12.29% -0.85% 0.83% 2.29% -
  Horiz. % 107.13% 111.10% 114.84% 102.26% 103.14% 102.29% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.50 % 9.65 % 12.54 % 3.94 % 4.60 % 5.97 % 6.96 % -14.49%
  QoQ % -43.01% -23.05% 218.27% -14.35% -22.95% -14.22% -
  Horiz. % 79.02% 138.65% 180.17% 56.61% 66.09% 85.78% 100.00%
ROE 3.81 % - % 2.49 % 3.57 % 3.83 % 3.33 % 1.83 % 62.83%
  QoQ % 0.00% 0.00% -30.25% -6.79% 15.02% 81.97% -
  Horiz. % 208.20% 0.00% 136.07% 195.08% 209.29% 181.97% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.85 3.16 1.39 6.35 5.00 3.35 1.58 110.78%
  QoQ % 53.48% 127.34% -78.11% 27.00% 49.25% 112.03% -
  Horiz. % 306.96% 200.00% 87.97% 401.90% 316.46% 212.03% 100.00%
EPS 0.20 0.08 0.08 0.25 0.23 0.20 0.11 48.81%
  QoQ % 150.00% 0.00% -68.00% 8.70% 15.00% 81.82% -
  Horiz. % 181.82% 72.73% 72.73% 227.27% 209.09% 181.82% 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 0.0000 0.0700 0.0700 0.0600 0.0600 0.0600 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 116.67% 116.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.29 1.55 0.70 2.86 2.27 1.51 0.70 119.90%
  QoQ % 47.74% 121.43% -75.52% 25.99% 50.33% 115.71% -
  Horiz. % 327.14% 221.43% 100.00% 408.57% 324.29% 215.71% 100.00%
EPS 0.13 0.15 0.09 0.11 0.10 0.09 0.05 88.75%
  QoQ % -13.33% 66.67% -18.18% 10.00% 11.11% 80.00% -
  Horiz. % 260.00% 300.00% 180.00% 220.00% 200.00% 180.00% 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 0.0330 0.0000 0.0354 0.0315 0.0272 0.0270 0.0264 15.99%
  QoQ % 0.00% 0.00% 12.38% 15.81% 0.74% 2.27% -
  Horiz. % 125.00% 0.00% 134.09% 119.32% 103.03% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.0700 0.0600 0.0600 0.0500 0.0500 0.0500 0.0500 -
P/RPS 1.44 1.90 4.31 0.79 1.00 1.49 3.16 -40.70%
  QoQ % -24.21% -55.92% 445.57% -21.00% -32.89% -52.85% -
  Horiz. % 45.57% 60.13% 136.39% 25.00% 31.65% 47.15% 100.00%
P/EPS 26.26 19.64 34.39 20.00 21.74 25.00 45.45 -30.56%
  QoQ % 33.71% -42.89% 71.95% -8.00% -13.04% -44.99% -
  Horiz. % 57.78% 43.21% 75.67% 44.00% 47.83% 55.01% 100.00%
EY 3.81 5.09 2.91 5.00 4.60 4.00 2.20 44.07%
  QoQ % -25.15% 74.91% -41.80% 8.70% 15.00% 81.82% -
  Horiz. % 173.18% 231.36% 132.27% 227.27% 209.09% 181.82% 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 0.00 0.86 0.71 0.83 0.83 0.83 13.19%
  QoQ % 0.00% 0.00% 21.13% -14.46% 0.00% 0.00% -
  Horiz. % 120.48% 0.00% 103.61% 85.54% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 26/08/09 27/05/09 23/02/09 26/11/08 14/08/08 -
Price 0.0700 0.0600 0.0600 0.0600 0.0500 0.0500 0.0600 -
P/RPS 1.44 1.90 4.31 0.95 1.00 1.49 3.80 -47.54%
  QoQ % -24.21% -55.92% 353.68% -5.00% -32.89% -60.79% -
  Horiz. % 37.89% 50.00% 113.42% 25.00% 26.32% 39.21% 100.00%
P/EPS 26.26 19.64 34.39 24.00 21.74 25.00 54.55 -38.49%
  QoQ % 33.71% -42.89% 43.29% 10.40% -13.04% -54.17% -
  Horiz. % 48.14% 36.00% 63.04% 44.00% 39.85% 45.83% 100.00%
EY 3.81 5.09 2.91 4.17 4.60 4.00 1.83 62.83%
  QoQ % -25.15% 74.91% -30.22% -9.35% 15.00% 118.58% -
  Horiz. % 208.20% 278.14% 159.02% 227.87% 251.37% 218.58% 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 0.00 0.86 0.86 0.83 0.83 1.00 -
  QoQ % 0.00% 0.00% 0.00% 3.61% 0.00% -17.00% -
  Horiz. % 100.00% 0.00% 86.00% 86.00% 83.00% 83.00% 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.
 


 

336  279  528  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers