Highlights

[NOVAMSC] QoQ Quarter Result on 2016-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     134.91%    YoY -     -37.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 20,712 21,586 24,472 30,041 8,342 7,950 6,477 116.90%
  QoQ % -4.05% -11.79% -18.54% 260.12% 4.93% 22.74% -
  Horiz. % 319.78% 333.27% 377.83% 463.81% 128.79% 122.74% 100.00%
PBT -21,557 -2,845 102 852 38 235 63 -
  QoQ % -657.72% -2,889.22% -88.03% 2,142.11% -83.83% 273.02% -
  Horiz. % -34,217.46% -4,515.87% 161.90% 1,352.38% 60.32% 373.02% 100.00%
Tax 1,047 0 0 -26 -8 -3 -3 -
  QoQ % 0.00% 0.00% 0.00% -225.00% -166.67% 0.00% -
  Horiz. % -34,900.00% -0.00% -0.00% 866.67% 266.67% 100.00% 100.00%
NP -20,510 -2,845 102 826 30 232 60 -
  QoQ % -620.91% -2,889.22% -87.65% 2,653.33% -87.07% 286.67% -
  Horiz. % -34,183.34% -4,741.67% 170.00% 1,376.67% 50.00% 386.67% 100.00%
NP to SH -17,936 -2,845 102 826 -2,366 -483 4,384 -
  QoQ % -530.44% -2,889.22% -87.65% 134.91% -389.86% -111.02% -
  Horiz. % -409.12% -64.90% 2.33% 18.84% -53.97% -11.02% 100.00%
Tax Rate - % - % - % 3.05 % 21.05 % 1.28 % 4.76 % -
  QoQ % 0.00% 0.00% 0.00% -85.51% 1,544.53% -73.11% -
  Horiz. % 0.00% 0.00% 0.00% 64.08% 442.23% 26.89% 100.00%
Total Cost 41,222 24,431 24,370 29,215 8,312 7,718 6,417 245.18%
  QoQ % 68.73% 0.25% -16.58% 251.48% 7.70% 20.27% -
  Horiz. % 642.39% 380.72% 379.77% 455.28% 129.53% 120.27% 100.00%
Net Worth 40,994 61,491 61,491 54,338 49,570 49,061 3,945,600 -95.23%
  QoQ % -33.33% 0.00% 13.16% 9.62% 1.04% -98.76% -
  Horiz. % 1.04% 1.56% 1.56% 1.38% 1.26% 1.24% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 40,994 61,491 61,491 54,338 49,570 49,061 3,945,600 -95.23%
  QoQ % -33.33% 0.00% 13.16% 9.62% 1.04% -98.76% -
  Horiz. % 1.04% 1.56% 1.56% 1.38% 1.26% 1.24% 100.00%
NOSH 683,240 683,241 683,241 603,760 550,786 545,126 43,840,000 -93.74%
  QoQ % -0.00% 0.00% 13.16% 9.62% 1.04% -98.76% -
  Horiz. % 1.56% 1.56% 1.56% 1.38% 1.26% 1.24% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -99.02 % -13.18 % 0.42 % 2.75 % 0.36 % 2.92 % 0.93 % -
  QoQ % -651.29% -3,238.10% -84.73% 663.89% -87.67% 213.98% -
  Horiz. % -10,647.31% -1,417.20% 45.16% 295.70% 38.71% 313.98% 100.00%
ROE -43.75 % -4.63 % 0.17 % 1.52 % -4.77 % -0.98 % 0.11 % -
  QoQ % -844.92% -2,823.53% -88.82% 131.87% -386.73% -990.91% -
  Horiz. % -39,772.73% -4,209.09% 154.55% 1,381.82% -4,336.36% -890.91% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.03 3.16 3.58 4.98 1.51 1.46 0.01 4,395.58%
  QoQ % -4.11% -11.73% -28.11% 229.80% 3.42% 14,500.00% -
  Horiz. % 30,300.00% 31,600.00% 35,800.00% 49,800.00% 15,100.00% 14,600.00% 100.00%
EPS -2.63 -0.42 0.00 0.07 0.01 0.04 0.01 -
  QoQ % -526.19% 0.00% 0.00% 600.00% -75.00% 300.00% -
  Horiz. % -26,300.00% -4,200.00% 0.00% 700.00% 100.00% 400.00% 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 0.0900 0.0900 0.0900 0.0900 0.0900 0.0900 -23.67%
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.76 2.87 3.26 4.00 1.11 1.06 0.86 117.42%
  QoQ % -3.83% -11.96% -18.50% 260.36% 4.72% 23.26% -
  Horiz. % 320.93% 333.72% 379.07% 465.12% 129.07% 123.26% 100.00%
EPS -2.39 -0.38 0.01 0.11 -0.31 -0.06 0.58 -
  QoQ % -528.95% -3,900.00% -90.91% 135.48% -416.67% -110.34% -
  Horiz. % -412.07% -65.52% 1.72% 18.97% -53.45% -10.34% 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 0.0545 0.0818 0.0818 0.0723 0.0660 0.0653 5.2498 -95.23%
  QoQ % -33.37% 0.00% 13.14% 9.55% 1.07% -98.76% -
  Horiz. % 1.04% 1.56% 1.56% 1.38% 1.26% 1.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0950 0.0800 0.0900 0.1000 0.0950 0.1150 0.1150 -
P/RPS 3.13 2.53 2.51 2.01 6.27 7.89 778.39 -97.46%
  QoQ % 23.72% 0.80% 24.88% -67.94% -20.53% -98.99% -
  Horiz. % 0.40% 0.33% 0.32% 0.26% 0.81% 1.01% 100.00%
P/EPS -3.62 -19.21 602.86 73.09 -22.12 -129.79 1,150.00 -
  QoQ % 81.16% -103.19% 724.82% 430.42% 82.96% -111.29% -
  Horiz. % -0.31% -1.67% 52.42% 6.36% -1.92% -11.29% 100.00%
EY -27.63 -5.20 0.17 1.37 -4.52 -0.77 0.09 -
  QoQ % -431.35% -3,158.82% -87.59% 130.31% -487.01% -955.56% -
  Horiz. % -30,700.00% -5,777.78% 188.89% 1,522.22% -5,022.22% -855.56% 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 1.58 0.89 1.00 1.11 1.06 1.28 1.28 15.06%
  QoQ % 77.53% -11.00% -9.91% 4.72% -17.19% 0.00% -
  Horiz. % 123.44% 69.53% 78.12% 86.72% 82.81% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 24/02/16 25/11/15 -
Price 0.0800 0.0950 0.0900 0.1000 0.1000 0.1000 0.1200 -
P/RPS 2.64 3.01 2.51 2.01 6.60 6.86 812.23 -97.80%
  QoQ % -12.29% 19.92% 24.88% -69.55% -3.79% -99.16% -
  Horiz. % 0.33% 0.37% 0.31% 0.25% 0.81% 0.84% 100.00%
P/EPS -3.05 -22.81 602.86 73.09 -23.28 -112.86 1,200.00 -
  QoQ % 86.63% -103.78% 724.82% 413.96% 79.37% -109.40% -
  Horiz. % -0.25% -1.90% 50.24% 6.09% -1.94% -9.40% 100.00%
EY -32.81 -4.38 0.17 1.37 -4.30 -0.89 0.08 -
  QoQ % -649.09% -2,676.47% -87.59% 131.86% -383.15% -1,212.50% -
  Horiz. % -41,012.50% -5,475.00% 212.50% 1,712.50% -5,375.00% -1,112.50% 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 1.06 1.00 1.11 1.11 1.11 1.33 -
  QoQ % 25.47% 6.00% -9.91% 0.00% 0.00% -16.54% -
  Horiz. % 100.00% 79.70% 75.19% 83.46% 83.46% 83.46% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers