Highlights

[NOVAMSC] QoQ Quarter Result on 2010-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     71.96%    YoY -     131.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 7,391 6,281 6,604 6,052 5,506 5,094 5,541 21.24%
  QoQ % 17.67% -4.89% 9.12% 9.92% 8.09% -8.07% -
  Horiz. % 133.39% 113.35% 119.18% 109.22% 99.37% 91.93% 100.00%
PBT 221 -1,310 188 707 696 78 84 90.92%
  QoQ % 116.87% -796.81% -73.41% 1.58% 792.31% -7.14% -
  Horiz. % 263.10% -1,559.52% 223.81% 841.67% 828.57% 92.86% 100.00%
Tax 0 -5 0 354 0 -10 -262 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 96.18% -
  Horiz. % -0.00% 1.91% -0.00% -135.11% -0.00% 3.82% 100.00%
NP 221 -1,315 188 1,061 696 68 -178 -
  QoQ % 116.81% -799.47% -82.28% 52.44% 923.53% 138.20% -
  Horiz. % -124.16% 738.76% -105.62% -596.07% -391.01% -38.20% 100.00%
NP to SH 914 -1,148 645 1,061 617 -1,111 -178 -
  QoQ % 179.62% -277.98% -39.21% 71.96% 155.54% -524.16% -
  Horiz. % -513.48% 644.94% -362.36% -596.07% -346.63% 624.16% 100.00%
Tax Rate - % - % - % -50.07 % - % 12.82 % 311.90 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -95.89% -
  Horiz. % 0.00% 0.00% 0.00% -16.05% 0.00% 4.11% 100.00%
Total Cost 7,170 7,596 6,416 4,991 4,810 5,026 5,719 16.32%
  QoQ % -5.61% 18.39% 28.55% 3.76% -4.30% -12.12% -
  Horiz. % 125.37% 132.82% 112.19% 87.27% 84.11% 87.88% 100.00%
Net Worth 146,239 24,351 103,199 41,261 25,405 25,900 29,400 192.25%
  QoQ % 500.54% -76.40% 150.11% 62.41% -1.91% -11.90% -
  Horiz. % 497.41% 82.83% 351.02% 140.34% 86.41% 88.10% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 146,239 24,351 103,199 41,261 25,405 25,900 29,400 192.25%
  QoQ % 500.54% -76.40% 150.11% 62.41% -1.91% -11.90% -
  Horiz. % 497.41% 82.83% 351.02% 140.34% 86.41% 88.10% 100.00%
NOSH 1,827,999 347,878 1,289,999 589,444 362,941 370,000 420,000 167.29%
  QoQ % 425.47% -73.03% 118.85% 62.41% -1.91% -11.90% -
  Horiz. % 435.24% 82.83% 307.14% 140.34% 86.41% 88.10% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.99 % -20.94 % 2.85 % 17.53 % 12.64 % 1.33 % -3.21 % -
  QoQ % 114.28% -834.74% -83.74% 38.69% 850.38% 141.43% -
  Horiz. % -93.15% 652.34% -88.79% -546.11% -393.77% -41.43% 100.00%
ROE 0.63 % -4.71 % 0.63 % 2.57 % 2.43 % -4.29 % -0.61 % -
  QoQ % 113.38% -847.62% -75.49% 5.76% 156.64% -603.28% -
  Horiz. % -103.28% 772.13% -103.28% -421.31% -398.36% 703.28% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.40 1.81 0.51 1.03 1.52 1.38 1.32 -54.98%
  QoQ % -77.90% 254.90% -50.49% -32.24% 10.14% 4.55% -
  Horiz. % 30.30% 137.12% 38.64% 78.03% 115.15% 104.55% 100.00%
EPS 0.05 -0.33 0.05 0.18 0.17 0.02 0.02 84.51%
  QoQ % 115.15% -760.00% -72.22% 5.88% 750.00% 0.00% -
  Horiz. % 250.00% -1,650.00% 250.00% 900.00% 850.00% 100.00% 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 0.0800 0.0700 0.0800 0.0700 0.0700 0.0700 0.0700 9.34%
  QoQ % 14.29% -12.50% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 100.00% 114.29% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.98 0.84 0.88 0.81 0.73 0.68 0.74 20.66%
  QoQ % 16.67% -4.55% 8.64% 10.96% 7.35% -8.11% -
  Horiz. % 132.43% 113.51% 118.92% 109.46% 98.65% 91.89% 100.00%
EPS 0.12 -0.15 0.09 0.14 0.08 -0.15 -0.02 -
  QoQ % 180.00% -266.67% -35.71% 75.00% 153.33% -650.00% -
  Horiz. % -600.00% 750.00% -450.00% -700.00% -400.00% 750.00% 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 0.1946 0.0324 0.1373 0.0549 0.0338 0.0345 0.0391 192.36%
  QoQ % 500.62% -76.40% 150.09% 62.43% -2.03% -11.76% -
  Horiz. % 497.70% 82.86% 351.15% 140.41% 86.45% 88.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.0700 0.0800 0.0700 0.0700 0.0600 0.0600 0.0700 -
P/RPS 17.31 4.43 13.67 6.82 3.96 4.36 5.31 120.33%
  QoQ % 290.74% -67.59% 100.44% 72.22% -9.17% -17.89% -
  Horiz. % 325.99% 83.43% 257.44% 128.44% 74.58% 82.11% 100.00%
P/EPS 140.00 -24.24 140.00 38.89 35.29 -19.98 -165.17 -
  QoQ % 677.56% -117.31% 259.99% 10.20% 276.63% 87.90% -
  Horiz. % -84.76% 14.68% -84.76% -23.55% -21.37% 12.10% 100.00%
EY 0.71 -4.13 0.71 2.57 2.83 -5.00 -0.61 -
  QoQ % 117.19% -681.69% -72.37% -9.19% 156.60% -719.67% -
  Horiz. % -116.39% 677.05% -116.39% -421.31% -463.93% 819.67% 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 0.88 1.14 0.88 1.00 0.86 0.86 1.00 -8.19%
  QoQ % -22.81% 29.55% -12.00% 16.28% 0.00% -14.00% -
  Horiz. % 88.00% 114.00% 88.00% 100.00% 86.00% 86.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.0650 0.0700 0.0800 0.0700 0.0600 0.0600 0.0700 -
P/RPS 16.08 3.88 15.63 6.82 3.96 4.36 5.31 109.74%
  QoQ % 314.43% -75.18% 129.18% 72.22% -9.17% -17.89% -
  Horiz. % 302.82% 73.07% 294.35% 128.44% 74.58% 82.11% 100.00%
P/EPS 130.00 -21.21 160.00 38.89 35.29 -19.98 -165.17 -
  QoQ % 712.92% -113.26% 311.42% 10.20% 276.63% 87.90% -
  Horiz. % -78.71% 12.84% -96.87% -23.55% -21.37% 12.10% 100.00%
EY 0.77 -4.71 0.63 2.57 2.83 -5.00 -0.61 -
  QoQ % 116.35% -847.62% -75.49% -9.19% 156.60% -719.67% -
  Horiz. % -126.23% 772.13% -103.28% -421.31% -463.93% 819.67% 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 0.81 1.00 1.00 1.00 0.86 0.86 1.00 -13.14%
  QoQ % -19.00% 0.00% 0.00% 16.28% 0.00% -14.00% -
  Horiz. % 81.00% 100.00% 100.00% 100.00% 86.00% 86.00% 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.
 


 

328  272  535  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers