Highlights

[NOVAMSC] QoQ Quarter Result on 2013-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     135.11%    YoY -     311.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,717 7,380 7,850 8,899 8,263 8,300 4,192 63.13%
  QoQ % 18.12% -5.99% -11.79% 7.70% -0.45% 98.00% -
  Horiz. % 207.94% 176.05% 187.26% 212.29% 197.11% 198.00% 100.00%
PBT 449 6 85 266 365 -727 -4,389 -
  QoQ % 7,383.33% -92.94% -68.05% -27.12% 150.21% 83.44% -
  Horiz. % -10.23% -0.14% -1.94% -6.06% -8.32% 16.56% 100.00%
Tax 0 -1 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% - - - - -
NP 449 5 85 266 365 -727 -4,389 -
  QoQ % 8,880.00% -94.12% -68.05% -27.12% 150.21% 83.44% -
  Horiz. % -10.23% -0.11% -1.94% -6.06% -8.32% 16.56% 100.00%
NP to SH 225 -55 172 1,058 450 -872 -4,326 -
  QoQ % 509.09% -131.98% -83.74% 135.11% 151.61% 79.84% -
  Horiz. % -5.20% 1.27% -3.98% -24.46% -10.40% 20.16% 100.00%
Tax Rate - % 16.67 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 8,268 7,375 7,765 8,633 7,898 9,027 8,581 -2.45%
  QoQ % 12.11% -5.02% -10.05% 9.31% -12.51% 5.20% -
  Horiz. % 96.35% 85.95% 90.49% 100.61% 92.04% 105.20% 100.00%
Net Worth 12,272 51,599 51,599 90,685 24,999 24,222 23,812 -35.80%
  QoQ % -76.22% 0.00% -43.10% 262.74% 3.21% 1.72% -
  Horiz. % 51.54% 216.69% 216.69% 380.83% 104.99% 101.72% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 12,272 51,599 51,599 90,685 24,999 24,222 23,812 -35.80%
  QoQ % -76.22% 0.00% -43.10% 262.74% 3.21% 1.72% -
  Horiz. % 51.54% 216.69% 216.69% 380.83% 104.99% 101.72% 100.00%
NOSH 204,545 860,000 860,000 1,511,428 499,999 484,444 396,880 -35.80%
  QoQ % -76.22% 0.00% -43.10% 202.29% 3.21% 22.06% -
  Horiz. % 51.54% 216.69% 216.69% 380.83% 125.98% 122.06% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.15 % 0.07 % 1.08 % 2.99 % 4.42 % -8.76 % -104.70 % -
  QoQ % 7,257.14% -93.52% -63.88% -32.35% 150.46% 91.63% -
  Horiz. % -4.92% -0.07% -1.03% -2.86% -4.22% 8.37% 100.00%
ROE 1.83 % -0.11 % 0.33 % 1.17 % 1.80 % -3.60 % -18.17 % -
  QoQ % 1,763.64% -133.33% -71.79% -35.00% 150.00% 80.19% -
  Horiz. % -10.07% 0.61% -1.82% -6.44% -9.91% 19.81% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.26 0.86 0.91 0.59 1.65 1.71 1.06 153.42%
  QoQ % 395.35% -5.49% 54.24% -64.24% -3.51% 61.32% -
  Horiz. % 401.89% 81.13% 85.85% 55.66% 155.66% 161.32% 100.00%
EPS 0.11 0.00 0.02 0.07 0.09 -0.18 -1.09 -
  QoQ % 0.00% 0.00% -71.43% -22.22% 150.00% 83.49% -
  Horiz. % -10.09% -0.00% -1.83% -6.42% -8.26% 16.51% 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 0.0600 0.0600 0.0500 0.0500 0.0600 -
  QoQ % 0.00% 0.00% 0.00% 20.00% 0.00% -16.67% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 83.33% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.16 0.98 1.04 1.18 1.10 1.10 0.56 62.71%
  QoQ % 18.37% -5.77% -11.86% 7.27% 0.00% 96.43% -
  Horiz. % 207.14% 175.00% 185.71% 210.71% 196.43% 196.43% 100.00%
EPS 0.03 -0.01 0.02 0.14 0.06 -0.12 -0.58 -
  QoQ % 400.00% -150.00% -85.71% 133.33% 150.00% 79.31% -
  Horiz. % -5.17% 1.72% -3.45% -24.14% -10.34% 20.69% 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 0.0163 0.0687 0.0687 0.1207 0.0333 0.0322 0.0317 -35.90%
  QoQ % -76.27% 0.00% -43.08% 262.46% 3.42% 1.58% -
  Horiz. % 51.42% 216.72% 216.72% 380.76% 105.05% 101.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.0800 0.0700 0.0650 0.0700 0.0600 0.0500 0.0600 -
P/RPS 1.88 8.16 7.12 11.89 3.63 2.92 5.68 -52.25%
  QoQ % -76.96% 14.61% -40.12% 227.55% 24.32% -48.59% -
  Horiz. % 33.10% 143.66% 125.35% 209.33% 63.91% 51.41% 100.00%
P/EPS 72.73 -1,094.55 325.00 100.00 66.67 -27.78 -5.50 -
  QoQ % 106.64% -436.78% 225.00% 49.99% 339.99% -405.09% -
  Horiz. % -1,322.36% 19,900.91% -5,909.09% -1,818.18% -1,212.18% 505.09% 100.00%
EY 1.38 -0.09 0.31 1.00 1.50 -3.60 -18.17 -
  QoQ % 1,633.33% -129.03% -69.00% -33.33% 141.67% 80.19% -
  Horiz. % -7.59% 0.50% -1.71% -5.50% -8.26% 19.81% 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 1.17 1.08 1.17 1.20 1.00 1.00 21.00%
  QoQ % 13.68% 8.33% -7.69% -2.50% 20.00% 0.00% -
  Horiz. % 133.00% 117.00% 108.00% 117.00% 120.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 -
Price 0.1250 0.0700 0.0700 0.0650 0.0650 0.0600 0.0600 -
P/RPS 2.93 8.16 7.67 11.04 3.93 3.50 5.68 -35.76%
  QoQ % -64.09% 6.39% -30.53% 180.92% 12.29% -38.38% -
  Horiz. % 51.58% 143.66% 135.04% 194.37% 69.19% 61.62% 100.00%
P/EPS 113.64 -1,094.55 350.00 92.86 72.22 -33.33 -5.50 -
  QoQ % 110.38% -412.73% 276.91% 28.58% 316.68% -506.00% -
  Horiz. % -2,066.18% 19,900.91% -6,363.64% -1,688.36% -1,313.09% 606.00% 100.00%
EY 0.88 -0.09 0.29 1.08 1.38 -3.00 -18.17 -
  QoQ % 1,077.78% -131.03% -73.15% -21.74% 146.00% 83.49% -
  Horiz. % -4.84% 0.50% -1.60% -5.94% -7.59% 16.51% 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 2.08 1.17 1.17 1.08 1.30 1.20 1.00 63.16%
  QoQ % 77.78% 0.00% 8.33% -16.92% 8.33% 20.00% -
  Horiz. % 208.00% 117.00% 117.00% 108.00% 130.00% 120.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers