Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -27.40%    YoY -     -1.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,012 17,162 8,263 30,683 22,384 18,191 9,563 89.50%
  QoQ % 45.74% 107.70% -73.07% 37.08% 23.05% 90.22% -
  Horiz. % 261.55% 179.46% 86.41% 320.85% 234.07% 190.22% 100.00%
PBT 717 632 365 -4,618 -3,888 500 253 99.88%
  QoQ % 13.45% 73.15% 107.90% -18.78% -877.60% 97.63% -
  Horiz. % 283.40% 249.80% 144.27% -1,825.30% -1,536.76% 197.63% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 717 632 365 -4,618 -3,888 500 253 99.88%
  QoQ % 13.45% 73.15% 107.90% -18.78% -877.60% 97.63% -
  Horiz. % 283.40% 249.80% 144.27% -1,825.30% -1,536.76% 197.63% 100.00%
NP to SH 1,681 1,509 450 -4,078 -3,201 1,124 867 55.30%
  QoQ % 11.40% 235.33% 111.03% -27.40% -384.79% 29.64% -
  Horiz. % 193.89% 174.05% 51.90% -470.36% -369.20% 129.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 24,295 16,530 7,898 35,301 26,272 17,691 9,310 89.21%
  QoQ % 46.98% 109.29% -77.63% 34.37% 48.50% 90.02% -
  Horiz. % 260.96% 177.55% 84.83% 379.17% 282.19% 190.02% 100.00%
Net Worth 56,033 56,587 24,999 17,730 19,799 65,566 101,150 -32.48%
  QoQ % -0.98% 126.35% 41.00% -10.45% -69.80% -35.18% -
  Horiz. % 55.40% 55.94% 24.72% 17.53% 19.57% 64.82% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 56,033 56,587 24,999 17,730 19,799 65,566 101,150 -32.48%
  QoQ % -0.98% 126.35% 41.00% -10.45% -69.80% -35.18% -
  Horiz. % 55.40% 55.94% 24.72% 17.53% 19.57% 64.82% 100.00%
NOSH 933,888 943,125 499,999 354,608 329,999 936,666 1,445,000 -25.19%
  QoQ % -0.98% 88.63% 41.00% 7.46% -64.77% -35.18% -
  Horiz. % 64.63% 65.27% 34.60% 24.54% 22.84% 64.82% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.87 % 3.68 % 4.42 % -15.05 % -17.37 % 2.75 % 2.65 % 5.45%
  QoQ % -22.01% -16.74% 129.37% 13.36% -731.64% 3.77% -
  Horiz. % 108.30% 138.87% 166.79% -567.92% -655.47% 103.77% 100.00%
ROE 3.00 % 2.67 % 1.80 % -23.00 % -16.17 % 1.71 % 0.86 % 129.49%
  QoQ % 12.36% 48.33% 107.83% -42.24% -1,045.61% 98.84% -
  Horiz. % 348.84% 310.47% 209.30% -2,674.42% -1,880.23% 198.84% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.68 1.82 1.65 8.65 6.78 1.94 0.66 153.87%
  QoQ % 47.25% 10.30% -80.92% 27.58% 249.48% 193.94% -
  Horiz. % 406.06% 275.76% 250.00% 1,310.61% 1,027.27% 293.94% 100.00%
EPS 0.18 0.16 0.09 -1.15 -0.97 0.12 0.06 107.59%
  QoQ % 12.50% 77.78% 107.83% -18.56% -908.33% 100.00% -
  Horiz. % 300.00% 266.67% 150.00% -1,916.67% -1,616.67% 200.00% 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 0.0600 0.0500 0.0500 0.0600 0.0700 0.0700 -9.74%
  QoQ % 0.00% 20.00% 0.00% -16.67% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 71.43% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.33 2.28 1.10 4.08 2.98 2.42 1.27 89.82%
  QoQ % 46.05% 107.27% -73.04% 36.91% 23.14% 90.55% -
  Horiz. % 262.20% 179.53% 86.61% 321.26% 234.65% 190.55% 100.00%
EPS 0.22 0.20 0.06 -0.54 -0.43 0.15 0.12 49.63%
  QoQ % 10.00% 233.33% 111.11% -25.58% -386.67% 25.00% -
  Horiz. % 183.33% 166.67% 50.00% -450.00% -358.33% 125.00% 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 0.0746 0.0753 0.0333 0.0236 0.0263 0.0872 0.1346 -32.45%
  QoQ % -0.93% 126.13% 41.10% -10.27% -69.84% -35.22% -
  Horiz. % 55.42% 55.94% 24.74% 17.53% 19.54% 64.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 -
P/RPS 2.43 3.85 3.63 0.58 0.88 3.09 10.58 -62.40%
  QoQ % -36.88% 6.06% 525.86% -34.09% -71.52% -70.79% -
  Horiz. % 22.97% 36.39% 34.31% 5.48% 8.32% 29.21% 100.00%
P/EPS 36.11 43.75 66.67 -4.35 -6.19 50.00 116.67 -54.15%
  QoQ % -17.46% -34.38% 1,632.64% 29.73% -112.38% -57.14% -
  Horiz. % 30.95% 37.50% 57.14% -3.73% -5.31% 42.86% 100.00%
EY 2.77 2.29 1.50 -23.00 -16.17 2.00 0.86 117.64%
  QoQ % 20.96% 52.67% 106.52% -42.24% -908.50% 132.56% -
  Horiz. % 322.09% 266.28% 174.42% -2,674.42% -1,880.23% 232.56% 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 1.08 1.17 1.20 1.00 1.00 0.86 1.00 5.25%
  QoQ % -7.69% -2.50% 20.00% 0.00% 16.28% -14.00% -
  Horiz. % 108.00% 117.00% 120.00% 100.00% 100.00% 86.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 -
Price 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 -
P/RPS 2.61 3.57 3.93 0.69 0.88 3.09 12.09 -63.91%
  QoQ % -26.89% -9.16% 469.57% -21.59% -71.52% -74.44% -
  Horiz. % 21.59% 29.53% 32.51% 5.71% 7.28% 25.56% 100.00%
P/EPS 38.89 40.63 72.22 -5.22 -6.19 50.00 133.33 -55.92%
  QoQ % -4.28% -43.74% 1,483.53% 15.67% -112.38% -62.50% -
  Horiz. % 29.17% 30.47% 54.17% -3.92% -4.64% 37.50% 100.00%
EY 2.57 2.46 1.38 -19.17 -16.17 2.00 0.75 126.78%
  QoQ % 4.47% 78.26% 107.20% -18.55% -908.50% 166.67% -
  Horiz. % 342.67% 328.00% 184.00% -2,556.00% -2,156.00% 266.67% 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 1.17 1.08 1.30 1.20 1.00 0.86 1.14 1.74%
  QoQ % 8.33% -16.92% 8.33% 20.00% 16.28% -24.56% -
  Horiz. % 102.63% 94.74% 114.04% 105.26% 87.72% 75.44% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers