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 - 1,150,042
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.17 1.49 0.72 2.67 1.95 1.58 0.83 89.45%
  QoQ % 45.64% 106.94% -73.03% 36.92% 23.42% 90.36% -
  Horiz. % 261.45% 179.52% 86.75% 321.69% 234.94% 190.36% 100.00%
EPS 0.15 0.13 0.04 -0.35 -0.28 0.10 0.08 51.88%
  QoQ % 15.38% 225.00% 111.43% -25.00% -380.00% 25.00% -
  Horiz. % 187.50% 162.50% 50.00% -437.50% -350.00% 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 0.0487 0.0492 0.0217 0.0154 0.0172 0.0570 0.0880 -32.52%
  QoQ % -1.02% 126.73% 40.91% -10.47% -69.82% -35.23% -
  Horiz. % 55.34% 55.91% 24.66% 17.50% 19.55% 64.77% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS