Highlights

[NOVAMSC] QoQ Cumulative Quarter Result on 2019-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -24.02%    YoY -     413.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,987 53,019 42,347 24,236 12,854 72,974 58,931 -63.62%
  QoQ % -75.51% 25.20% 74.73% 88.55% -82.39% 23.83% -
  Horiz. % 22.04% 89.97% 71.86% 41.13% 21.81% 123.83% 100.00%
PBT 830 2,654 5,355 4,292 543 -4,441 979 -10.45%
  QoQ % -68.73% -50.44% 24.77% 690.42% 112.23% -553.63% -
  Horiz. % 84.78% 271.09% 546.99% 438.41% 55.46% -453.63% 100.00%
Tax 0 3,915 3,915 0 0 -33 322 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -110.25% -
  Horiz. % 0.00% 1,215.84% 1,215.84% 0.00% 0.00% -10.25% 100.00%
NP 830 6,569 9,270 4,292 543 -4,474 1,301 -25.95%
  QoQ % -87.36% -29.14% 115.98% 690.42% 112.14% -443.89% -
  Horiz. % 63.80% 504.92% 712.53% 329.90% 41.74% -343.89% 100.00%
NP to SH 836 8,235 10,838 9,700 1,665 -2,624 2,052 -45.13%
  QoQ % -89.85% -24.02% 11.73% 482.58% 163.45% -227.88% -
  Horiz. % 40.74% 401.32% 528.17% 472.71% 81.14% -127.88% 100.00%
Tax Rate - % -147.51 % -73.11 % - % - % - % -32.89 % -
  QoQ % 0.00% -101.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 448.49% 222.29% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,157 46,450 33,077 19,944 12,311 77,448 57,630 -64.66%
  QoQ % -73.83% 40.43% 65.85% 62.00% -84.10% 34.39% -
  Horiz. % 21.09% 80.60% 57.40% 34.61% 21.36% 134.39% 100.00%
Net Worth 60,125 52,609 60,125 52,609 43,262 40,994 40,994 29.18%
  QoQ % 14.29% -12.50% 14.29% 21.60% 5.53% -0.00% -
  Horiz. % 146.67% 128.33% 146.67% 128.33% 105.53% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 60,125 52,609 60,125 52,609 43,262 40,994 40,994 29.18%
  QoQ % 14.29% -12.50% 14.29% 21.60% 5.53% -0.00% -
  Horiz. % 146.67% 128.33% 146.67% 128.33% 105.53% 100.00% 100.00%
NOSH 751,564 751,564 751,564 751,564 689,998 683,240 683,241 6.58%
  QoQ % 0.00% 0.00% 0.00% 8.92% 0.99% -0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 100.99% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.39 % 12.39 % 21.89 % 17.71 % 4.22 % -6.13 % 2.21 % 103.35%
  QoQ % -48.43% -43.40% 23.60% 319.67% 168.84% -377.38% -
  Horiz. % 289.14% 560.63% 990.50% 801.36% 190.95% -277.38% 100.00%
ROE 1.39 % 15.65 % 18.03 % 18.44 % 3.85 % -6.40 % 5.01 % -57.56%
  QoQ % -91.12% -13.20% -2.22% 378.96% 160.16% -227.74% -
  Horiz. % 27.74% 312.38% 359.88% 368.06% 76.85% -127.74% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.73 7.05 5.63 3.22 1.86 10.68 8.63 -65.85%
  QoQ % -75.46% 25.22% 74.84% 73.12% -82.58% 23.75% -
  Horiz. % 20.05% 81.69% 65.24% 37.31% 21.55% 123.75% 100.00%
EPS 0.11 1.12 1.48 1.35 0.24 -0.38 0.30 -48.87%
  QoQ % -90.18% -24.32% 9.63% 462.50% 163.16% -226.67% -
  Horiz. % 36.67% 373.33% 493.33% 450.00% 80.00% -126.67% 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 0.0800 0.0700 0.0800 0.0700 0.0627 0.0600 0.0600 21.21%
  QoQ % 14.29% -12.50% 14.29% 11.64% 4.50% 0.00% -
  Horiz. % 133.33% 116.67% 133.33% 116.67% 104.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.73 7.05 5.63 3.22 1.71 9.71 7.84 -63.58%
  QoQ % -75.46% 25.22% 74.84% 88.30% -82.39% 23.85% -
  Horiz. % 22.07% 89.92% 71.81% 41.07% 21.81% 123.85% 100.00%
EPS 0.11 1.12 1.48 1.35 0.22 -0.35 0.27 -45.13%
  QoQ % -90.18% -24.32% 9.63% 513.64% 162.86% -229.63% -
  Horiz. % 40.74% 414.81% 548.15% 500.00% 81.48% -129.63% 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 0.0800 0.0700 0.0800 0.0700 0.0576 0.0545 0.0545 29.25%
  QoQ % 14.29% -12.50% 14.29% 21.53% 5.69% 0.00% -
  Horiz. % 146.79% 128.44% 146.79% 128.44% 105.69% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0950 0.1250 0.1050 0.1650 0.1350 0.1000 0.1300 -
P/RPS 5.50 1.77 1.86 5.12 7.25 0.94 1.51 137.29%
  QoQ % 210.73% -4.84% -63.67% -29.38% 671.28% -37.75% -
  Horiz. % 364.24% 117.22% 123.18% 339.07% 480.13% 62.25% 100.00%
P/EPS 85.41 11.41 7.28 12.78 55.95 -26.04 43.29 57.50%
  QoQ % 648.55% 56.73% -43.04% -77.16% 314.86% -160.15% -
  Horiz. % 197.30% 26.36% 16.82% 29.52% 129.24% -60.15% 100.00%
EY 1.17 8.77 13.73 7.82 1.79 -3.84 2.31 -36.54%
  QoQ % -86.66% -36.13% 75.58% 336.87% 146.61% -266.23% -
  Horiz. % 50.65% 379.65% 594.37% 338.53% 77.49% -166.23% 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 1.19 1.79 1.31 2.36 2.15 1.67 2.17 -33.08%
  QoQ % -33.52% 36.64% -44.49% 9.77% 28.74% -23.04% -
  Horiz. % 54.84% 82.49% 60.37% 108.76% 99.08% 76.96% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.0900 0.0950 0.1200 0.1400 0.1650 0.1050 0.1150 -
P/RPS 5.21 1.35 2.13 4.34 8.86 0.98 1.33 149.12%
  QoQ % 285.93% -36.62% -50.92% -51.02% 804.08% -26.32% -
  Horiz. % 391.73% 101.50% 160.15% 326.32% 666.17% 73.68% 100.00%
P/EPS 80.91 8.67 8.32 10.85 68.38 -27.34 38.29 64.89%
  QoQ % 833.22% 4.21% -23.32% -84.13% 350.11% -171.40% -
  Horiz. % 211.31% 22.64% 21.73% 28.34% 178.58% -71.40% 100.00%
EY 1.24 11.53 12.02 9.22 1.46 -3.66 2.61 -39.20%
  QoQ % -89.25% -4.08% 30.37% 531.51% 139.89% -240.23% -
  Horiz. % 47.51% 441.76% 460.54% 353.26% 55.94% -140.23% 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 1.13 1.36 1.50 2.00 2.63 1.75 1.92 -29.84%
  QoQ % -16.91% -9.33% -25.00% -23.95% 50.29% -8.85% -
  Horiz. % 58.85% 70.83% 78.12% 104.17% 136.98% 91.15% 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.
 


 

367  299  548  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HSI-C7K 0.375+0.01 
 HHGROUP 0.06-0.015 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers