Highlights

[NOVAMSC] QoQ Quarter Result on 2012-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -1,783.27%    YoY -     10.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 8,899 8,263 8,300 4,192 8,628 9,563 8,872 0.20%
  QoQ % 7.70% -0.45% 98.00% -51.41% -9.78% 7.79% -
  Horiz. % 100.30% 93.14% 93.55% 47.25% 97.25% 107.79% 100.00%
PBT 266 365 -727 -4,389 247 253 47 217.25%
  QoQ % -27.12% 150.21% 83.44% -1,876.92% -2.37% 438.30% -
  Horiz. % 565.96% 776.60% -1,546.81% -9,338.30% 525.53% 538.30% 100.00%
Tax 0 0 0 0 0 0 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 266 365 -727 -4,389 247 253 42 241.93%
  QoQ % -27.12% 150.21% 83.44% -1,876.92% -2.37% 502.38% -
  Horiz. % 633.33% 869.05% -1,730.95% -10,450.00% 588.10% 602.38% 100.00%
NP to SH 1,058 450 -872 -4,326 257 867 -40 -
  QoQ % 135.11% 151.61% 79.84% -1,783.27% -70.36% 2,267.50% -
  Horiz. % -2,645.00% -1,125.00% 2,180.00% 10,815.00% -642.50% -2,167.50% 100.00%
Tax Rate - % - % - % - % - % - % 10.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 8,633 7,898 9,027 8,581 8,381 9,310 8,830 -1.49%
  QoQ % 9.31% -12.51% 5.20% 2.39% -9.98% 5.44% -
  Horiz. % 97.77% 89.45% 102.23% 97.18% 94.92% 105.44% 100.00%
Net Worth 90,685 24,999 24,222 23,812 29,983 101,150 23,999 142.40%
  QoQ % 262.74% 3.21% 1.72% -20.58% -70.36% 321.46% -
  Horiz. % 377.86% 104.17% 100.93% 99.22% 124.93% 421.46% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,685 24,999 24,222 23,812 29,983 101,150 23,999 142.40%
  QoQ % 262.74% 3.21% 1.72% -20.58% -70.36% 321.46% -
  Horiz. % 377.86% 104.17% 100.93% 99.22% 124.93% 421.46% 100.00%
NOSH 1,511,428 499,999 484,444 396,880 428,333 1,445,000 400,000 142.40%
  QoQ % 202.29% 3.21% 22.06% -7.34% -70.36% 261.25% -
  Horiz. % 377.86% 125.00% 121.11% 99.22% 107.08% 361.25% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.99 % 4.42 % -8.76 % -104.70 % 2.86 % 2.65 % 0.47 % 242.95%
  QoQ % -32.35% 150.46% 91.63% -3,760.84% 7.92% 463.83% -
  Horiz. % 636.17% 940.43% -1,863.83% -22,276.59% 608.51% 563.83% 100.00%
ROE 1.17 % 1.80 % -3.60 % -18.17 % 0.86 % 0.86 % -0.17 % -
  QoQ % -35.00% 150.00% 80.19% -2,212.79% 0.00% 605.88% -
  Horiz. % -688.24% -1,058.82% 2,117.65% 10,688.24% -505.88% -505.88% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.59 1.65 1.71 1.06 2.01 0.66 2.22 -58.63%
  QoQ % -64.24% -3.51% 61.32% -47.26% 204.55% -70.27% -
  Horiz. % 26.58% 74.32% 77.03% 47.75% 90.54% 29.73% 100.00%
EPS 0.07 0.09 -0.18 -1.09 0.06 0.06 0.01 265.50%
  QoQ % -22.22% 150.00% 83.49% -1,916.67% 0.00% 500.00% -
  Horiz. % 700.00% 900.00% -1,800.00% -10,900.00% 600.00% 600.00% 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 0.0500 0.0500 0.0600 0.0700 0.0700 0.0600 -
  QoQ % 20.00% 0.00% -16.67% -14.29% 0.00% 16.67% -
  Horiz. % 100.00% 83.33% 83.33% 100.00% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.18 1.10 1.10 0.56 1.15 1.27 1.18 -
  QoQ % 7.27% 0.00% 96.43% -51.30% -9.45% 7.63% -
  Horiz. % 100.00% 93.22% 93.22% 47.46% 97.46% 107.63% 100.00%
EPS 0.14 0.06 -0.12 -0.58 0.03 0.12 -0.01 -
  QoQ % 133.33% 150.00% 79.31% -2,033.33% -75.00% 1,300.00% -
  Horiz. % -1,400.00% -600.00% 1,200.00% 5,800.00% -300.00% -1,200.00% 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 0.1207 0.0333 0.0322 0.0317 0.0399 0.1346 0.0319 142.62%
  QoQ % 262.46% 3.42% 1.58% -20.55% -70.36% 321.94% -
  Horiz. % 378.37% 104.39% 100.94% 99.37% 125.08% 421.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 0.0800 -
P/RPS 11.89 3.63 2.92 5.68 2.98 10.58 3.61 121.21%
  QoQ % 227.55% 24.32% -48.59% 90.60% -71.83% 193.07% -
  Horiz. % 329.36% 100.55% 80.89% 157.34% 82.55% 293.07% 100.00%
P/EPS 100.00 66.67 -27.78 -5.50 100.00 116.67 -800.00 -
  QoQ % 49.99% 339.99% -405.09% -105.50% -14.29% 114.58% -
  Horiz. % -12.50% -8.33% 3.47% 0.69% -12.50% -14.58% 100.00%
EY 1.00 1.50 -3.60 -18.17 1.00 0.86 -0.13 -
  QoQ % -33.33% 141.67% 80.19% -1,917.00% 16.28% 761.54% -
  Horiz. % -769.23% -1,153.85% 2,769.23% 13,976.92% -769.23% -661.54% 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 1.17 1.20 1.00 1.00 0.86 1.00 1.33 -8.18%
  QoQ % -2.50% 20.00% 0.00% 16.28% -14.00% -24.81% -
  Horiz. % 87.97% 90.23% 75.19% 75.19% 64.66% 75.19% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 25/05/12 -
Price 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 0.0600 -
P/RPS 11.04 3.93 3.50 5.68 2.98 12.09 2.71 154.86%
  QoQ % 180.92% 12.29% -38.38% 90.60% -75.35% 346.13% -
  Horiz. % 407.38% 145.02% 129.15% 209.59% 109.96% 446.13% 100.00%
P/EPS 92.86 72.22 -33.33 -5.50 100.00 133.33 -600.00 -
  QoQ % 28.58% 316.68% -506.00% -105.50% -25.00% 122.22% -
  Horiz. % -15.48% -12.04% 5.56% 0.92% -16.67% -22.22% 100.00%
EY 1.08 1.38 -3.00 -18.17 1.00 0.75 -0.17 -
  QoQ % -21.74% 146.00% 83.49% -1,917.00% 33.33% 541.18% -
  Horiz. % -635.29% -811.76% 1,764.71% 10,688.24% -588.24% -441.18% 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 1.08 1.30 1.20 1.00 0.86 1.14 1.00 5.26%
  QoQ % -16.92% 8.33% 20.00% 16.28% -24.56% 14.00% -
  Horiz. % 108.00% 130.00% 120.00% 100.00% 86.00% 114.00% 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.
 


 

346  204  518  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.495+0.015 
 KNM 0.365+0.005 
 ARMADA 0.48-0.015 
 KNM-WB 0.075-0.01 
 ARBB 0.335+0.015 
 HSI-H8F 0.265-0.055 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers