Highlights

[NOVAMSC] QoQ Quarter Result on 2013-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -83.74%    YoY -     103.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,101 8,717 7,380 7,850 8,899 8,263 8,300 -9.87%
  QoQ % -18.54% 18.12% -5.99% -11.79% 7.70% -0.45% -
  Horiz. % 85.55% 105.02% 88.92% 94.58% 107.22% 99.55% 100.00%
PBT 642 449 6 85 266 365 -727 -
  QoQ % 42.98% 7,383.33% -92.94% -68.05% -27.12% 150.21% -
  Horiz. % -88.31% -61.76% -0.83% -11.69% -36.59% -50.21% 100.00%
Tax 0 0 -1 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 100.00% - - - -
NP 642 449 5 85 266 365 -727 -
  QoQ % 42.98% 8,880.00% -94.12% -68.05% -27.12% 150.21% -
  Horiz. % -88.31% -61.76% -0.69% -11.69% -36.59% -50.21% 100.00%
NP to SH 639 225 -55 172 1,058 450 -872 -
  QoQ % 184.00% 509.09% -131.98% -83.74% 135.11% 151.61% -
  Horiz. % -73.28% -25.80% 6.31% -19.72% -121.33% -51.61% 100.00%
Tax Rate - % - % 16.67 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 6,459 8,268 7,375 7,765 8,633 7,898 9,027 -19.99%
  QoQ % -21.88% 12.11% -5.02% -10.05% 9.31% -12.51% -
  Horiz. % 71.55% 91.59% 81.70% 86.02% 95.64% 87.49% 100.00%
Net Worth 23,962 12,272 51,599 51,599 90,685 24,999 24,222 -0.72%
  QoQ % 95.25% -76.22% 0.00% -43.10% 262.74% 3.21% -
  Horiz. % 98.93% 50.67% 213.03% 213.03% 374.39% 103.21% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 23,962 12,272 51,599 51,599 90,685 24,999 24,222 -0.72%
  QoQ % 95.25% -76.22% 0.00% -43.10% 262.74% 3.21% -
  Horiz. % 98.93% 50.67% 213.03% 213.03% 374.39% 103.21% 100.00%
NOSH 399,375 204,545 860,000 860,000 1,511,428 499,999 484,444 -12.07%
  QoQ % 95.25% -76.22% 0.00% -43.10% 202.29% 3.21% -
  Horiz. % 82.44% 42.22% 177.52% 177.52% 311.99% 103.21% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.04 % 5.15 % 0.07 % 1.08 % 2.99 % 4.42 % -8.76 % -
  QoQ % 75.53% 7,257.14% -93.52% -63.88% -32.35% 150.46% -
  Horiz. % -103.20% -58.79% -0.80% -12.33% -34.13% -50.46% 100.00%
ROE 2.67 % 1.83 % -0.11 % 0.33 % 1.17 % 1.80 % -3.60 % -
  QoQ % 45.90% 1,763.64% -133.33% -71.79% -35.00% 150.00% -
  Horiz. % -74.17% -50.83% 3.06% -9.17% -32.50% -50.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.78 4.26 0.86 0.91 0.59 1.65 1.71 2.71%
  QoQ % -58.22% 395.35% -5.49% 54.24% -64.24% -3.51% -
  Horiz. % 104.09% 249.12% 50.29% 53.22% 34.50% 96.49% 100.00%
EPS 0.16 0.11 0.00 0.02 0.07 0.09 -0.18 -
  QoQ % 45.45% 0.00% 0.00% -71.43% -22.22% 150.00% -
  Horiz. % -88.89% -61.11% -0.00% -11.11% -38.89% -50.00% 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 0.0600 0.0600 0.0600 0.0600 0.0500 0.0500 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.94 1.16 0.98 1.04 1.18 1.10 1.10 -9.94%
  QoQ % -18.97% 18.37% -5.77% -11.86% 7.27% 0.00% -
  Horiz. % 85.45% 105.45% 89.09% 94.55% 107.27% 100.00% 100.00%
EPS 0.09 0.03 -0.01 0.02 0.14 0.06 -0.12 -
  QoQ % 200.00% 400.00% -150.00% -85.71% 133.33% 150.00% -
  Horiz. % -75.00% -25.00% 8.33% -16.67% -116.67% -50.00% 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 0.0319 0.0163 0.0687 0.0687 0.1207 0.0333 0.0322 -0.62%
  QoQ % 95.71% -76.27% 0.00% -43.08% 262.46% 3.42% -
  Horiz. % 99.07% 50.62% 213.35% 213.35% 374.84% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1300 0.0800 0.0700 0.0650 0.0700 0.0600 0.0500 -
P/RPS 7.31 1.88 8.16 7.12 11.89 3.63 2.92 84.27%
  QoQ % 288.83% -76.96% 14.61% -40.12% 227.55% 24.32% -
  Horiz. % 250.34% 64.38% 279.45% 243.84% 407.19% 124.32% 100.00%
P/EPS 81.25 72.73 -1,094.55 325.00 100.00 66.67 -27.78 -
  QoQ % 11.71% 106.64% -436.78% 225.00% 49.99% 339.99% -
  Horiz. % -292.48% -261.81% 3,940.06% -1,169.91% -359.97% -239.99% 100.00%
EY 1.23 1.38 -0.09 0.31 1.00 1.50 -3.60 -
  QoQ % -10.87% 1,633.33% -129.03% -69.00% -33.33% 141.67% -
  Horiz. % -34.17% -38.33% 2.50% -8.61% -27.78% -41.67% 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 2.17 1.33 1.17 1.08 1.17 1.20 1.00 67.53%
  QoQ % 63.16% 13.68% 8.33% -7.69% -2.50% 20.00% -
  Horiz. % 217.00% 133.00% 117.00% 108.00% 117.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 -
Price 0.1950 0.1250 0.0700 0.0700 0.0650 0.0650 0.0600 -
P/RPS 10.97 2.93 8.16 7.67 11.04 3.93 3.50 114.02%
  QoQ % 274.40% -64.09% 6.39% -30.53% 180.92% 12.29% -
  Horiz. % 313.43% 83.71% 233.14% 219.14% 315.43% 112.29% 100.00%
P/EPS 121.87 113.64 -1,094.55 350.00 92.86 72.22 -33.33 -
  QoQ % 7.24% 110.38% -412.73% 276.91% 28.58% 316.68% -
  Horiz. % -365.65% -340.95% 3,283.98% -1,050.10% -278.61% -216.68% 100.00%
EY 0.82 0.88 -0.09 0.29 1.08 1.38 -3.00 -
  QoQ % -6.82% 1,077.78% -131.03% -73.15% -21.74% 146.00% -
  Horiz. % -27.33% -29.33% 3.00% -9.67% -36.00% -46.00% 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 3.25 2.08 1.17 1.17 1.08 1.30 1.20 94.18%
  QoQ % 56.25% 77.78% 0.00% 8.33% -16.92% 8.33% -
  Horiz. % 270.83% 173.33% 97.50% 97.50% 90.00% 108.33% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers