Highlights

[NOVAMSC] QoQ Quarter Result on 2011-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     179.62%    YoY -     48.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 8,872 8,959 7,047 7,391 6,281 6,604 6,052 29.02%
  QoQ % -0.97% 27.13% -4.65% 17.67% -4.89% 9.12% -
  Horiz. % 146.60% 148.03% 116.44% 122.12% 103.78% 109.12% 100.00%
PBT 47 -4,710 48 221 -1,310 188 707 -83.56%
  QoQ % 101.00% -9,912.50% -78.28% 116.87% -796.81% -73.41% -
  Horiz. % 6.65% -666.20% 6.79% 31.26% -185.29% 26.59% 100.00%
Tax -5 0 0 0 -5 0 354 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.41% 0.00% 0.00% 0.00% -1.41% 0.00% 100.00%
NP 42 -4,710 48 221 -1,315 188 1,061 -88.36%
  QoQ % 100.89% -9,912.50% -78.28% 116.81% -799.47% -82.28% -
  Horiz. % 3.96% -443.92% 4.52% 20.83% -123.94% 17.72% 100.00%
NP to SH -40 -4,817 -62 914 -1,148 645 1,061 -
  QoQ % 99.17% -7,669.35% -106.78% 179.62% -277.98% -39.21% -
  Horiz. % -3.77% -454.01% -5.84% 86.15% -108.20% 60.79% 100.00%
Tax Rate 10.64 % - % - % - % - % - % -50.07 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -21.25% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 8,830 13,669 6,999 7,170 7,596 6,416 4,991 46.23%
  QoQ % -35.40% 95.30% -2.38% -5.61% 18.39% 28.55% -
  Horiz. % 176.92% 273.87% 140.23% 143.66% 152.19% 128.55% 100.00%
Net Worth 23,999 24,702 49,599 146,239 24,351 103,199 41,261 -30.30%
  QoQ % -2.84% -50.20% -66.08% 500.54% -76.40% 150.11% -
  Horiz. % 58.17% 59.87% 120.21% 354.43% 59.02% 250.11% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 23,999 24,702 49,599 146,239 24,351 103,199 41,261 -30.30%
  QoQ % -2.84% -50.20% -66.08% 500.54% -76.40% 150.11% -
  Horiz. % 58.17% 59.87% 120.21% 354.43% 59.02% 250.11% 100.00%
NOSH 400,000 411,709 620,000 1,827,999 347,878 1,289,999 589,444 -22.76%
  QoQ % -2.84% -33.60% -66.08% 425.47% -73.03% 118.85% -
  Horiz. % 67.86% 69.85% 105.18% 310.12% 59.02% 218.85% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.47 % -52.57 % 0.68 % 2.99 % -20.94 % 2.85 % 17.53 % -91.02%
  QoQ % 100.89% -7,830.88% -77.26% 114.28% -834.74% -83.74% -
  Horiz. % 2.68% -299.89% 3.88% 17.06% -119.45% 16.26% 100.00%
ROE -0.17 % -19.50 % -0.13 % 0.63 % -4.71 % 0.63 % 2.57 % -
  QoQ % 99.13% -14,900.00% -120.63% 113.38% -847.62% -75.49% -
  Horiz. % -6.61% -758.75% -5.06% 24.51% -183.27% 24.51% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.22 2.18 1.14 0.40 1.81 0.51 1.03 66.78%
  QoQ % 1.83% 91.23% 185.00% -77.90% 254.90% -50.49% -
  Horiz. % 215.53% 211.65% 110.68% 38.83% 175.73% 49.51% 100.00%
EPS 0.01 -1.17 0.01 0.05 -0.33 0.05 0.18 -85.41%
  QoQ % 100.85% -11,800.00% -80.00% 115.15% -760.00% -72.22% -
  Horiz. % 5.56% -650.00% 5.56% 27.78% -183.33% 27.78% 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 0.0800 0.0800 0.0700 0.0800 0.0700 -9.76%
  QoQ % 0.00% -25.00% 0.00% 14.29% -12.50% 14.29% -
  Horiz. % 85.71% 85.71% 114.29% 114.29% 100.00% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.18 1.19 0.94 0.98 0.84 0.88 0.81 28.48%
  QoQ % -0.84% 26.60% -4.08% 16.67% -4.55% 8.64% -
  Horiz. % 145.68% 146.91% 116.05% 120.99% 103.70% 108.64% 100.00%
EPS -0.01 -0.64 -0.01 0.12 -0.15 0.09 0.14 -
  QoQ % 98.44% -6,300.00% -108.33% 180.00% -266.67% -35.71% -
  Horiz. % -7.14% -457.14% -7.14% 85.71% -107.14% 64.29% 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 0.0319 0.0329 0.0660 0.1946 0.0324 0.1373 0.0549 -30.34%
  QoQ % -3.04% -50.15% -66.08% 500.62% -76.40% 150.09% -
  Horiz. % 58.11% 59.93% 120.22% 354.46% 59.02% 250.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.0800 0.0600 0.0600 0.0700 0.0800 0.0700 0.0700 -
P/RPS 3.61 2.76 5.28 17.31 4.43 13.67 6.82 -34.54%
  QoQ % 30.80% -47.73% -69.50% 290.74% -67.59% 100.44% -
  Horiz. % 52.93% 40.47% 77.42% 253.81% 64.96% 200.44% 100.00%
P/EPS -800.00 -5.13 -600.00 140.00 -24.24 140.00 38.89 -
  QoQ % -15,494.54% 99.15% -528.57% 677.56% -117.31% 259.99% -
  Horiz. % -2,057.08% -13.19% -1,542.81% 359.99% -62.33% 359.99% 100.00%
EY -0.13 -19.50 -0.17 0.71 -4.13 0.71 2.57 -
  QoQ % 99.33% -11,370.59% -123.94% 117.19% -681.69% -72.37% -
  Horiz. % -5.06% -758.75% -6.61% 27.63% -160.70% 27.63% 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 0.75 0.88 1.14 0.88 1.00 20.92%
  QoQ % 33.00% 33.33% -14.77% -22.81% 29.55% -12.00% -
  Horiz. % 133.00% 100.00% 75.00% 88.00% 114.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 -
Price 0.0600 0.0800 0.0800 0.0650 0.0700 0.0800 0.0700 -
P/RPS 2.71 3.68 7.04 16.08 3.88 15.63 6.82 -45.92%
  QoQ % -26.36% -47.73% -56.22% 314.43% -75.18% 129.18% -
  Horiz. % 39.74% 53.96% 103.23% 235.78% 56.89% 229.18% 100.00%
P/EPS -600.00 -6.84 -800.00 130.00 -21.21 160.00 38.89 -
  QoQ % -8,671.93% 99.14% -715.38% 712.92% -113.26% 311.42% -
  Horiz. % -1,542.81% -17.59% -2,057.08% 334.28% -54.54% 411.42% 100.00%
EY -0.17 -14.63 -0.13 0.77 -4.71 0.63 2.57 -
  QoQ % 98.84% -11,153.85% -116.88% 116.35% -847.62% -75.49% -
  Horiz. % -6.61% -569.26% -5.06% 29.96% -183.27% 24.51% 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 1.33 1.00 0.81 1.00 1.00 1.00 -
  QoQ % -24.81% 33.00% 23.46% -19.00% 0.00% 0.00% -
  Horiz. % 100.00% 133.00% 100.00% 81.00% 100.00% 100.00% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers