Highlights

[NOVAMSC] QoQ Quarter Result on 2010-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 16-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -39.21%    YoY -     462.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 7,047 7,391 6,281 6,604 6,052 5,506 5,094 24.13%
  QoQ % -4.65% 17.67% -4.89% 9.12% 9.92% 8.09% -
  Horiz. % 138.34% 145.09% 123.30% 129.64% 118.81% 108.09% 100.00%
PBT 48 221 -1,310 188 707 696 78 -27.63%
  QoQ % -78.28% 116.87% -796.81% -73.41% 1.58% 792.31% -
  Horiz. % 61.54% 283.33% -1,679.49% 241.03% 906.41% 892.31% 100.00%
Tax 0 0 -5 0 354 0 -10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 50.00% -0.00% -3,540.00% -0.00% 100.00%
NP 48 221 -1,315 188 1,061 696 68 -20.70%
  QoQ % -78.28% 116.81% -799.47% -82.28% 52.44% 923.53% -
  Horiz. % 70.59% 325.00% -1,933.82% 276.47% 1,560.29% 1,023.53% 100.00%
NP to SH -62 914 -1,148 645 1,061 617 -1,111 -85.37%
  QoQ % -106.78% 179.62% -277.98% -39.21% 71.96% 155.54% -
  Horiz. % 5.58% -82.27% 103.33% -58.06% -95.50% -55.54% 100.00%
Tax Rate - % - % - % - % -50.07 % - % 12.82 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -390.56% 0.00% 100.00%
Total Cost 6,999 7,170 7,596 6,416 4,991 4,810 5,026 24.68%
  QoQ % -2.38% -5.61% 18.39% 28.55% 3.76% -4.30% -
  Horiz. % 139.26% 142.66% 151.13% 127.66% 99.30% 95.70% 100.00%
Net Worth 49,599 146,239 24,351 103,199 41,261 25,405 25,900 54.15%
  QoQ % -66.08% 500.54% -76.40% 150.11% 62.41% -1.91% -
  Horiz. % 191.51% 564.63% 94.02% 398.46% 159.31% 98.09% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,599 146,239 24,351 103,199 41,261 25,405 25,900 54.15%
  QoQ % -66.08% 500.54% -76.40% 150.11% 62.41% -1.91% -
  Horiz. % 191.51% 564.63% 94.02% 398.46% 159.31% 98.09% 100.00%
NOSH 620,000 1,827,999 347,878 1,289,999 589,444 362,941 370,000 41.03%
  QoQ % -66.08% 425.47% -73.03% 118.85% 62.41% -1.91% -
  Horiz. % 167.57% 494.05% 94.02% 348.65% 159.31% 98.09% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.68 % 2.99 % -20.94 % 2.85 % 17.53 % 12.64 % 1.33 % -36.03%
  QoQ % -77.26% 114.28% -834.74% -83.74% 38.69% 850.38% -
  Horiz. % 51.13% 224.81% -1,574.44% 214.29% 1,318.05% 950.38% 100.00%
ROE -0.13 % 0.63 % -4.71 % 0.63 % 2.57 % 2.43 % -4.29 % -90.26%
  QoQ % -120.63% 113.38% -847.62% -75.49% 5.76% 156.64% -
  Horiz. % 3.03% -14.69% 109.79% -14.69% -59.91% -56.64% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.14 0.40 1.81 0.51 1.03 1.52 1.38 -11.95%
  QoQ % 185.00% -77.90% 254.90% -50.49% -32.24% 10.14% -
  Horiz. % 82.61% 28.99% 131.16% 36.96% 74.64% 110.14% 100.00%
EPS 0.01 0.05 -0.33 0.05 0.18 0.17 0.02 -36.98%
  QoQ % -80.00% 115.15% -760.00% -72.22% 5.88% 750.00% -
  Horiz. % 50.00% 250.00% -1,650.00% 250.00% 900.00% 850.00% 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 0.0800 0.0700 0.0800 0.0700 0.0700 0.0700 9.30%
  QoQ % 0.00% 14.29% -12.50% 14.29% 0.00% 0.00% -
  Horiz. % 114.29% 114.29% 100.00% 114.29% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.94 0.98 0.84 0.88 0.81 0.73 0.68 24.07%
  QoQ % -4.08% 16.67% -4.55% 8.64% 10.96% 7.35% -
  Horiz. % 138.24% 144.12% 123.53% 129.41% 119.12% 107.35% 100.00%
EPS -0.01 0.12 -0.15 0.09 0.14 0.08 -0.15 -83.53%
  QoQ % -108.33% 180.00% -266.67% -35.71% 75.00% 153.33% -
  Horiz. % 6.67% -80.00% 100.00% -60.00% -93.33% -53.33% 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 0.0660 0.1946 0.0324 0.1373 0.0549 0.0338 0.0345 54.04%
  QoQ % -66.08% 500.62% -76.40% 150.09% 62.43% -2.03% -
  Horiz. % 191.30% 564.06% 93.91% 397.97% 159.13% 97.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0600 0.0700 0.0800 0.0700 0.0700 0.0600 0.0600 -
P/RPS 5.28 17.31 4.43 13.67 6.82 3.96 4.36 13.60%
  QoQ % -69.50% 290.74% -67.59% 100.44% 72.22% -9.17% -
  Horiz. % 121.10% 397.02% 101.61% 313.53% 156.42% 90.83% 100.00%
P/EPS -600.00 140.00 -24.24 140.00 38.89 35.29 -19.98 864.14%
  QoQ % -528.57% 677.56% -117.31% 259.99% 10.20% 276.63% -
  Horiz. % 3,003.00% -700.70% 121.32% -700.70% -194.64% -176.63% 100.00%
EY -0.17 0.71 -4.13 0.71 2.57 2.83 -5.00 -89.48%
  QoQ % -123.94% 117.19% -681.69% -72.37% -9.19% 156.60% -
  Horiz. % 3.40% -14.20% 82.60% -14.20% -51.40% -56.60% 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 0.75 0.88 1.14 0.88 1.00 0.86 0.86 -8.71%
  QoQ % -14.77% -22.81% 29.55% -12.00% 16.28% 0.00% -
  Horiz. % 87.21% 102.33% 132.56% 102.33% 116.28% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 -
Price 0.0800 0.0650 0.0700 0.0800 0.0700 0.0600 0.0600 -
P/RPS 7.04 16.08 3.88 15.63 6.82 3.96 4.36 37.59%
  QoQ % -56.22% 314.43% -75.18% 129.18% 72.22% -9.17% -
  Horiz. % 161.47% 368.81% 88.99% 358.49% 156.42% 90.83% 100.00%
P/EPS -800.00 130.00 -21.21 160.00 38.89 35.29 -19.98 1,067.76%
  QoQ % -715.38% 712.92% -113.26% 311.42% 10.20% 276.63% -
  Horiz. % 4,004.00% -650.65% 106.16% -800.80% -194.64% -176.63% 100.00%
EY -0.13 0.77 -4.71 0.63 2.57 2.83 -5.00 -91.20%
  QoQ % -116.88% 116.35% -847.62% -75.49% -9.19% 156.60% -
  Horiz. % 2.60% -15.40% 94.20% -12.60% -51.40% -56.60% 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 0.81 1.00 1.00 1.00 0.86 0.86 10.57%
  QoQ % 23.46% -19.00% 0.00% 0.00% 16.28% 0.00% -
  Horiz. % 116.28% 94.19% 116.28% 116.28% 116.28% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers