Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2011-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 01-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -49.46%    YoY -     811.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,398 14,439 7,391 24,442 18,161 11,557 5,506 161.67%
  QoQ % 62.05% 95.36% -69.76% 34.59% 57.14% 109.90% -
  Horiz. % 424.95% 262.24% 134.24% 443.92% 329.84% 209.90% 100.00%
PBT -4,442 269 221 281 1,591 1,403 696 -
  QoQ % -1,751.30% 21.72% -21.35% -82.34% 13.40% 101.58% -
  Horiz. % -638.22% 38.65% 31.75% 40.37% 228.59% 201.58% 100.00%
Tax 0 0 0 -5 0 275 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1.82% 0.00% 100.00% -
NP -4,442 269 221 276 1,591 1,678 696 -
  QoQ % -1,751.30% 21.72% -19.93% -82.65% -5.18% 141.09% -
  Horiz. % -638.22% 38.65% 31.75% 39.66% 228.59% 241.09% 100.00%
NP to SH -3,966 852 914 1,174 2,323 1,678 617 -
  QoQ % -565.49% -6.78% -22.15% -49.46% 38.44% 171.96% -
  Horiz. % -642.79% 138.09% 148.14% 190.28% 376.50% 271.96% 100.00%
Tax Rate - % - % - % 1.78 % - % -19.60 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -9.08% 0.00% 100.00% -
Total Cost 27,840 14,170 7,170 24,166 16,570 9,879 4,810 221.34%
  QoQ % 96.47% 97.63% -70.33% 45.84% 67.73% 105.38% -
  Horiz. % 578.79% 294.59% 149.06% 502.41% 344.49% 205.38% 100.00%
Net Worth 21,632 97,371 146,239 117,399 46,459 33,560 25,405 -10.14%
  QoQ % -77.78% -33.42% 24.57% 152.69% 38.44% 32.10% -
  Horiz. % 85.15% 383.26% 575.61% 462.10% 182.87% 132.10% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 21,632 97,371 146,239 117,399 46,459 33,560 25,405 -10.14%
  QoQ % -77.78% -33.42% 24.57% 152.69% 38.44% 32.10% -
  Horiz. % 85.15% 383.26% 575.61% 462.10% 182.87% 132.10% 100.00%
NOSH 360,545 1,217,142 1,827,999 1,677,142 580,749 479,428 362,941 -0.44%
  QoQ % -70.38% -33.42% 8.99% 188.79% 21.13% 32.10% -
  Horiz. % 99.34% 335.36% 503.66% 462.10% 160.01% 132.10% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -18.98 % 1.86 % 2.99 % 1.13 % 8.76 % 14.52 % 12.64 % -
  QoQ % -1,120.43% -37.79% 164.60% -87.10% -39.67% 14.87% -
  Horiz. % -150.16% 14.72% 23.66% 8.94% 69.30% 114.87% 100.00%
ROE -18.33 % 0.88 % 0.63 % 1.00 % 5.00 % 5.00 % 2.43 % -
  QoQ % -2,182.95% 39.68% -37.00% -80.00% 0.00% 105.76% -
  Horiz. % -754.32% 36.21% 25.93% 41.15% 205.76% 205.76% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.49 1.19 0.40 1.46 3.13 2.41 1.52 162.49%
  QoQ % 445.38% 197.50% -72.60% -53.35% 29.88% 58.55% -
  Horiz. % 426.97% 78.29% 26.32% 96.05% 205.92% 158.55% 100.00%
EPS -1.10 0.07 0.05 0.07 0.40 0.35 0.17 -
  QoQ % -1,671.43% 40.00% -28.57% -82.50% 14.29% 105.88% -
  Horiz. % -647.06% 41.18% 29.41% 41.18% 235.29% 205.88% 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 0.0800 0.0800 0.0700 0.0800 0.0700 0.0700 -9.74%
  QoQ % -25.00% 0.00% 14.29% -12.50% 14.29% 0.00% -
  Horiz. % 85.71% 114.29% 114.29% 100.00% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.11 1.92 0.98 3.25 2.42 1.54 0.73 162.11%
  QoQ % 61.98% 95.92% -69.85% 34.30% 57.14% 110.96% -
  Horiz. % 426.03% 263.01% 134.25% 445.21% 331.51% 210.96% 100.00%
EPS -0.53 0.11 0.12 0.16 0.31 0.22 0.08 -
  QoQ % -581.82% -8.33% -25.00% -48.39% 40.91% 175.00% -
  Horiz. % -662.50% 137.50% 150.00% 200.00% 387.50% 275.00% 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 0.0288 0.1296 0.1946 0.1562 0.0618 0.0447 0.0338 -10.10%
  QoQ % -77.78% -33.40% 24.58% 152.75% 38.26% 32.25% -
  Horiz. % 85.21% 383.43% 575.74% 462.13% 182.84% 132.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.0600 0.0600 0.0700 0.0800 0.0700 0.0700 0.0600 -
P/RPS 0.92 5.06 17.31 5.49 2.24 2.90 3.96 -62.11%
  QoQ % -81.82% -70.77% 215.30% 145.09% -22.76% -26.77% -
  Horiz. % 23.23% 127.78% 437.12% 138.64% 56.57% 73.23% 100.00%
P/EPS -5.45 85.71 140.00 114.29 17.50 20.00 35.29 -
  QoQ % -106.36% -38.78% 22.50% 553.09% -12.50% -43.33% -
  Horiz. % -15.44% 242.87% 396.71% 323.86% 49.59% 56.67% 100.00%
EY -18.33 1.17 0.71 0.88 5.71 5.00 2.83 -
  QoQ % -1,666.67% 64.79% -19.32% -84.59% 14.20% 76.68% -
  Horiz. % -647.70% 41.34% 25.09% 31.10% 201.77% 176.68% 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 0.75 0.88 1.14 0.88 1.00 0.86 10.55%
  QoQ % 33.33% -14.77% -22.81% 29.55% -12.00% 16.28% -
  Horiz. % 116.28% 87.21% 102.33% 132.56% 102.33% 116.28% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 -
Price 0.0800 0.0800 0.0650 0.0700 0.0800 0.0700 0.0600 -
P/RPS 1.23 6.74 16.08 4.80 2.56 2.90 3.96 -54.04%
  QoQ % -81.75% -58.08% 235.00% 87.50% -11.72% -26.77% -
  Horiz. % 31.06% 170.20% 406.06% 121.21% 64.65% 73.23% 100.00%
P/EPS -7.27 114.29 130.00 100.00 20.00 20.00 35.29 -
  QoQ % -106.36% -12.08% 30.00% 400.00% 0.00% -43.33% -
  Horiz. % -20.60% 323.86% 368.38% 283.37% 56.67% 56.67% 100.00%
EY -13.75 0.87 0.77 1.00 5.00 5.00 2.83 -
  QoQ % -1,680.46% 12.99% -23.00% -80.00% 0.00% 76.68% -
  Horiz. % -485.87% 30.74% 27.21% 35.34% 176.68% 176.68% 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 1.33 1.00 0.81 1.00 1.00 1.00 0.86 33.63%
  QoQ % 33.00% 23.46% -19.00% 0.00% 0.00% 16.28% -
  Horiz. % 154.65% 116.28% 94.19% 116.28% 116.28% 116.28% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers