Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2012-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -1.01%    YoY -     -441.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,384 18,191 9,563 32,270 23,398 14,439 7,391 108.62%
  QoQ % 23.05% 90.22% -70.37% 37.92% 62.05% 95.36% -
  Horiz. % 302.85% 246.12% 129.39% 436.61% 316.57% 195.36% 100.00%
PBT -3,888 500 253 -4,395 -4,442 269 221 -
  QoQ % -877.60% 97.63% 105.76% 1.06% -1,751.30% 21.72% -
  Horiz. % -1,759.28% 226.24% 114.48% -1,988.69% -2,009.95% 121.72% 100.00%
Tax 0 0 0 -5 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -3,888 500 253 -4,400 -4,442 269 221 -
  QoQ % -877.60% 97.63% 105.75% 0.95% -1,751.30% 21.72% -
  Horiz. % -1,759.28% 226.24% 114.48% -1,990.95% -2,009.95% 121.72% 100.00%
NP to SH -3,201 1,124 867 -4,006 -3,966 852 914 -
  QoQ % -384.79% 29.64% 121.64% -1.01% -565.49% -6.78% -
  Horiz. % -350.22% 122.98% 94.86% -438.29% -433.92% 93.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,272 17,691 9,310 36,670 27,840 14,170 7,170 136.74%
  QoQ % 48.50% 90.02% -74.61% 31.72% 96.47% 97.63% -
  Horiz. % 366.42% 246.74% 129.85% 511.44% 388.28% 197.63% 100.00%
Net Worth 19,799 65,566 101,150 22,051 21,632 97,371 146,239 -73.47%
  QoQ % -69.80% -35.18% 358.70% 1.94% -77.78% -33.42% -
  Horiz. % 13.54% 44.83% 69.17% 15.08% 14.79% 66.58% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 19,799 65,566 101,150 22,051 21,632 97,371 146,239 -73.47%
  QoQ % -69.80% -35.18% 358.70% 1.94% -77.78% -33.42% -
  Horiz. % 13.54% 44.83% 69.17% 15.08% 14.79% 66.58% 100.00%
NOSH 329,999 936,666 1,445,000 367,522 360,545 1,217,142 1,827,999 -67.89%
  QoQ % -64.77% -35.18% 293.17% 1.94% -70.38% -33.42% -
  Horiz. % 18.05% 51.24% 79.05% 20.11% 19.72% 66.58% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -17.37 % 2.75 % 2.65 % -13.63 % -18.98 % 1.86 % 2.99 % -
  QoQ % -731.64% 3.77% 119.44% 28.19% -1,120.43% -37.79% -
  Horiz. % -580.94% 91.97% 88.63% -455.85% -634.78% 62.21% 100.00%
ROE -16.17 % 1.71 % 0.86 % -18.17 % -18.33 % 0.88 % 0.63 % -
  QoQ % -1,045.61% 98.84% 104.73% 0.87% -2,182.95% 39.68% -
  Horiz. % -2,566.67% 271.43% 136.51% -2,884.13% -2,909.52% 139.68% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.78 1.94 0.66 8.78 6.49 1.19 0.40 554.22%
  QoQ % 249.48% 193.94% -92.48% 35.29% 445.38% 197.50% -
  Horiz. % 1,695.00% 485.00% 165.00% 2,195.00% 1,622.50% 297.50% 100.00%
EPS -0.97 0.12 0.06 -1.09 -1.10 0.07 0.05 -
  QoQ % -908.33% 100.00% 105.50% 0.91% -1,671.43% 40.00% -
  Horiz. % -1,940.00% 240.00% 120.00% -2,180.00% -2,200.00% 140.00% 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 0.0600 0.0700 0.0700 0.0600 0.0600 0.0800 0.0800 -17.38%
  QoQ % -14.29% 0.00% 16.67% 0.00% -25.00% 0.00% -
  Horiz. % 75.00% 87.50% 87.50% 75.00% 75.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.98 2.42 1.27 4.29 3.11 1.92 0.98 109.18%
  QoQ % 23.14% 90.55% -70.40% 37.94% 61.98% 95.92% -
  Horiz. % 304.08% 246.94% 129.59% 437.76% 317.35% 195.92% 100.00%
EPS -0.43 0.15 0.12 -0.53 -0.53 0.11 0.12 -
  QoQ % -386.67% 25.00% 122.64% 0.00% -581.82% -8.33% -
  Horiz. % -358.33% 125.00% 100.00% -441.67% -441.67% 91.67% 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 0.0263 0.0872 0.1346 0.0293 0.0288 0.1296 0.1946 -73.50%
  QoQ % -69.84% -35.22% 359.39% 1.74% -77.78% -33.40% -
  Horiz. % 13.51% 44.81% 69.17% 15.06% 14.80% 66.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.0600 0.0600 0.0700 0.0800 0.0600 0.0600 0.0700 -
P/RPS 0.88 3.09 10.58 0.91 0.92 5.06 17.31 -86.15%
  QoQ % -71.52% -70.79% 1,062.64% -1.09% -81.82% -70.77% -
  Horiz. % 5.08% 17.85% 61.12% 5.26% 5.31% 29.23% 100.00%
P/EPS -6.19 50.00 116.67 -7.34 -5.45 85.71 140.00 -
  QoQ % -112.38% -57.14% 1,689.51% -34.68% -106.36% -38.78% -
  Horiz. % -4.42% 35.71% 83.34% -5.24% -3.89% 61.22% 100.00%
EY -16.17 2.00 0.86 -13.63 -18.33 1.17 0.71 -
  QoQ % -908.50% 132.56% 106.31% 25.64% -1,666.67% 64.79% -
  Horiz. % -2,277.46% 281.69% 121.13% -1,919.72% -2,581.69% 164.79% 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 0.86 1.00 1.33 1.00 0.75 0.88 8.85%
  QoQ % 16.28% -14.00% -24.81% 33.00% 33.33% -14.77% -
  Horiz. % 113.64% 97.73% 113.64% 151.14% 113.64% 85.23% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 -
Price 0.0600 0.0600 0.0800 0.0600 0.0800 0.0800 0.0650 -
P/RPS 0.88 3.09 12.09 0.68 1.23 6.74 16.08 -85.46%
  QoQ % -71.52% -74.44% 1,677.94% -44.72% -81.75% -58.08% -
  Horiz. % 5.47% 19.22% 75.19% 4.23% 7.65% 41.92% 100.00%
P/EPS -6.19 50.00 133.33 -5.50 -7.27 114.29 130.00 -
  QoQ % -112.38% -62.50% 2,524.18% 24.35% -106.36% -12.08% -
  Horiz. % -4.76% 38.46% 102.56% -4.23% -5.59% 87.92% 100.00%
EY -16.17 2.00 0.75 -18.17 -13.75 0.87 0.77 -
  QoQ % -908.50% 166.67% 104.13% -32.15% -1,680.46% 12.99% -
  Horiz. % -2,100.00% 259.74% 97.40% -2,359.74% -1,785.71% 112.99% 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 0.86 1.14 1.00 1.33 1.00 0.81 15.01%
  QoQ % 16.28% -24.56% 14.00% -24.81% 33.00% 23.46% -
  Horiz. % 123.46% 106.17% 140.74% 123.46% 164.20% 123.46% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers