Highlights

[NOVAMSC] QoQ Quarter Result on 2016-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -2,889.22%    YoY -     -489.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 19,392 20,565 20,712 21,586 24,472 30,041 8,342 75.39%
  QoQ % -5.70% -0.71% -4.05% -11.79% -18.54% 260.12% -
  Horiz. % 232.46% 246.52% 248.29% 258.76% 293.36% 360.12% 100.00%
PBT 578 220 -21,557 -2,845 102 852 38 512.88%
  QoQ % 162.73% 101.02% -657.72% -2,889.22% -88.03% 2,142.11% -
  Horiz. % 1,521.05% 578.95% -56,728.95% -7,486.84% 268.42% 2,242.11% 100.00%
Tax 150 149 1,047 0 0 -26 -8 -
  QoQ % 0.67% -85.77% 0.00% 0.00% 0.00% -225.00% -
  Horiz. % -1,875.00% -1,862.50% -13,087.50% -0.00% -0.00% 325.00% 100.00%
NP 728 369 -20,510 -2,845 102 826 30 736.56%
  QoQ % 97.29% 101.80% -620.91% -2,889.22% -87.65% 2,653.33% -
  Horiz. % 2,426.67% 1,230.00% -68,366.67% -9,483.33% 340.00% 2,753.33% 100.00%
NP to SH 891 486 -17,936 -2,845 102 826 -2,366 -
  QoQ % 83.33% 102.71% -530.44% -2,889.22% -87.65% 134.91% -
  Horiz. % -37.66% -20.54% 758.07% 120.25% -4.31% -34.91% 100.00%
Tax Rate -25.95 % -67.73 % - % - % - % 3.05 % 21.05 % -
  QoQ % 61.69% 0.00% 0.00% 0.00% 0.00% -85.51% -
  Horiz. % -123.28% -321.76% 0.00% 0.00% 0.00% 14.49% 100.00%
Total Cost 18,664 20,196 41,222 24,431 24,370 29,215 8,312 71.39%
  QoQ % -7.59% -51.01% 68.73% 0.25% -16.58% 251.48% -
  Horiz. % 224.54% 242.97% 495.93% 293.92% 293.19% 351.48% 100.00%
Net Worth 47,826 40,994 40,994 61,491 61,491 54,338 49,570 -2.36%
  QoQ % 16.67% 0.00% -33.33% 0.00% 13.16% 9.62% -
  Horiz. % 96.48% 82.70% 82.70% 124.05% 124.05% 109.62% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 47,826 40,994 40,994 61,491 61,491 54,338 49,570 -2.36%
  QoQ % 16.67% 0.00% -33.33% 0.00% 13.16% 9.62% -
  Horiz. % 96.48% 82.70% 82.70% 124.05% 124.05% 109.62% 100.00%
NOSH 683,241 683,241 683,240 683,241 683,241 603,760 550,786 15.43%
  QoQ % 0.00% 0.00% -0.00% 0.00% 13.16% 9.62% -
  Horiz. % 124.05% 124.05% 124.05% 124.05% 124.05% 109.62% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.75 % 1.79 % -99.02 % -13.18 % 0.42 % 2.75 % 0.36 % 376.28%
  QoQ % 109.50% 101.81% -651.29% -3,238.10% -84.73% 663.89% -
  Horiz. % 1,041.67% 497.22% -27,505.55% -3,661.11% 116.67% 763.89% 100.00%
ROE 1.86 % 1.19 % -43.75 % -4.63 % 0.17 % 1.52 % -4.77 % -
  QoQ % 56.30% 102.72% -844.92% -2,823.53% -88.82% 131.87% -
  Horiz. % -38.99% -24.95% 917.19% 97.06% -3.56% -31.87% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.84 3.01 3.03 3.16 3.58 4.98 1.51 52.31%
  QoQ % -5.65% -0.66% -4.11% -11.73% -28.11% 229.80% -
  Horiz. % 188.08% 199.34% 200.66% 209.27% 237.09% 329.80% 100.00%
EPS 0.13 0.07 -2.63 -0.42 0.00 0.07 0.01 452.02%
  QoQ % 85.71% 102.66% -526.19% 0.00% 0.00% 600.00% -
  Horiz. % 1,300.00% 700.00% -26,300.00% -4,200.00% 0.00% 700.00% 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 0.0700 0.0600 0.0600 0.0900 0.0900 0.0900 0.0900 -15.41%
  QoQ % 16.67% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 77.78% 66.67% 66.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.58 2.74 2.76 2.87 3.26 4.00 1.11 75.38%
  QoQ % -5.84% -0.72% -3.83% -11.96% -18.50% 260.36% -
  Horiz. % 232.43% 246.85% 248.65% 258.56% 293.69% 360.36% 100.00%
EPS 0.12 0.06 -2.39 -0.38 0.01 0.11 -0.31 -
  QoQ % 100.00% 102.51% -528.95% -3,900.00% -90.91% 135.48% -
  Horiz. % -38.71% -19.35% 770.97% 122.58% -3.23% -35.48% 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 0.0636 0.0545 0.0545 0.0818 0.0818 0.0723 0.0660 -2.44%
  QoQ % 16.70% 0.00% -33.37% 0.00% 13.14% 9.55% -
  Horiz. % 96.36% 82.58% 82.58% 123.94% 123.94% 109.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.0800 0.0750 0.0950 0.0800 0.0900 0.1000 0.0950 -
P/RPS 2.82 2.49 3.13 2.53 2.51 2.01 6.27 -41.27%
  QoQ % 13.25% -20.45% 23.72% 0.80% 24.88% -67.94% -
  Horiz. % 44.98% 39.71% 49.92% 40.35% 40.03% 32.06% 100.00%
P/EPS 61.35 105.44 -3.62 -19.21 602.86 73.09 -22.12 -
  QoQ % -41.82% 3,012.71% 81.16% -103.19% 724.82% 430.42% -
  Horiz. % -277.35% -476.67% 16.37% 86.84% -2,725.41% -330.42% 100.00%
EY 1.63 0.95 -27.63 -5.20 0.17 1.37 -4.52 -
  QoQ % 71.58% 103.44% -431.35% -3,158.82% -87.59% 130.31% -
  Horiz. % -36.06% -21.02% 611.28% 115.04% -3.76% -30.31% 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 1.14 1.25 1.58 0.89 1.00 1.11 1.06 4.97%
  QoQ % -8.80% -20.89% 77.53% -11.00% -9.91% 4.72% -
  Horiz. % 107.55% 117.92% 149.06% 83.96% 94.34% 104.72% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 -
Price 0.1050 0.0750 0.0800 0.0950 0.0900 0.1000 0.1000 -
P/RPS 3.70 2.49 2.64 3.01 2.51 2.01 6.60 -31.99%
  QoQ % 48.59% -5.68% -12.29% 19.92% 24.88% -69.55% -
  Horiz. % 56.06% 37.73% 40.00% 45.61% 38.03% 30.45% 100.00%
P/EPS 80.52 105.44 -3.05 -22.81 602.86 73.09 -23.28 -
  QoQ % -23.63% 3,557.05% 86.63% -103.78% 724.82% 413.96% -
  Horiz. % -345.88% -452.92% 13.10% 97.98% -2,589.60% -313.96% 100.00%
EY 1.24 0.95 -32.81 -4.38 0.17 1.37 -4.30 -
  QoQ % 30.53% 102.90% -649.09% -2,676.47% -87.59% 131.86% -
  Horiz. % -28.84% -22.09% 763.02% 101.86% -3.95% -31.86% 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 1.50 1.25 1.33 1.06 1.00 1.11 1.11 22.21%
  QoQ % 20.00% -6.02% 25.47% 6.00% -9.91% 0.00% -
  Horiz. % 135.14% 112.61% 119.82% 95.50% 90.09% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers