Highlights

[NOVAMSC] QoQ Quarter Result on 2017-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -24.24%    YoY -     123.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,382 12,854 14,043 18,974 19,392 20,565 20,712 -32.88%
  QoQ % -11.45% -8.47% -25.99% -2.16% -5.70% -0.71% -
  Horiz. % 54.95% 62.06% 67.80% 91.61% 93.63% 99.29% 100.00%
PBT 1,461 543 -5,420 181 578 220 -21,557 -
  QoQ % 169.06% 110.02% -3,094.48% -68.69% 162.73% 101.02% -
  Horiz. % -6.78% -2.52% 25.14% -0.84% -2.68% -1.02% 100.00%
Tax 0 0 -355 23 150 149 1,047 -
  QoQ % 0.00% 0.00% -1,643.48% -84.67% 0.67% -85.77% -
  Horiz. % 0.00% 0.00% -33.91% 2.20% 14.33% 14.23% 100.00%
NP 1,461 543 -5,775 204 728 369 -20,510 -
  QoQ % 169.06% 109.40% -2,930.88% -71.98% 97.29% 101.80% -
  Horiz. % -7.12% -2.65% 28.16% -0.99% -3.55% -1.80% 100.00%
NP to SH 8,035 1,665 -4,676 675 891 486 -17,936 -
  QoQ % 382.58% 135.61% -792.74% -24.24% 83.33% 102.71% -
  Horiz. % -44.80% -9.28% 26.07% -3.76% -4.97% -2.71% 100.00%
Tax Rate - % - % - % -12.71 % -25.95 % -67.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 51.02% 61.69% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 18.77% 38.31% 100.00% -
Total Cost 9,921 12,311 19,818 18,770 18,664 20,196 41,222 -61.27%
  QoQ % -19.41% -37.88% 5.58% 0.57% -7.59% -51.01% -
  Horiz. % 24.07% 29.87% 48.08% 45.53% 45.28% 48.99% 100.00%
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.08%
  QoQ % 21.60% 5.53% -0.00% -14.29% 16.67% 0.00% -
  Horiz. % 128.33% 105.53% 100.00% 100.00% 116.67% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.08%
  QoQ % 21.60% 5.53% -0.00% -14.29% 16.67% 0.00% -
  Horiz. % 128.33% 105.53% 100.00% 100.00% 116.67% 100.00% 100.00%
NOSH 751,564 689,998 683,240 683,241 683,241 683,241 683,240 6.55%
  QoQ % 8.92% 0.99% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.84 % 4.22 % -41.12 % 1.08 % 3.75 % 1.79 % -99.02 % -
  QoQ % 204.27% 110.26% -3,907.41% -71.20% 109.50% 101.81% -
  Horiz. % -12.97% -4.26% 41.53% -1.09% -3.79% -1.81% 100.00%
ROE 15.27 % 3.85 % -11.41 % 1.65 % 1.86 % 1.19 % -43.75 % -
  QoQ % 296.62% 133.74% -791.52% -11.29% 56.30% 102.72% -
  Horiz. % -34.90% -8.80% 26.08% -3.77% -4.25% -2.72% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.51 1.86 2.06 2.78 2.84 3.01 3.03 -37.12%
  QoQ % -18.82% -9.71% -25.90% -2.11% -5.65% -0.66% -
  Horiz. % 49.83% 61.39% 67.99% 91.75% 93.73% 99.34% 100.00%
EPS 1.07 0.24 -0.68 0.10 0.13 0.07 -2.63 -
  QoQ % 345.83% 135.29% -780.00% -23.08% 85.71% 102.66% -
  Horiz. % -40.68% -9.13% 25.86% -3.80% -4.94% -2.66% 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 0.0627 0.0600 0.0600 0.0700 0.0600 0.0600 10.81%
  QoQ % 11.64% 4.50% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 116.67% 104.50% 100.00% 100.00% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.51 1.71 1.87 2.52 2.58 2.74 2.76 -33.08%
  QoQ % -11.70% -8.56% -25.79% -2.33% -5.84% -0.72% -
  Horiz. % 54.71% 61.96% 67.75% 91.30% 93.48% 99.28% 100.00%
EPS 1.07 0.22 -0.62 0.09 0.12 0.06 -2.39 -
  QoQ % 386.36% 135.48% -788.89% -25.00% 100.00% 102.51% -
  Horiz. % -44.77% -9.21% 25.94% -3.77% -5.02% -2.51% 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 0.0700 0.0576 0.0545 0.0545 0.0636 0.0545 0.0545 18.14%
  QoQ % 21.53% 5.69% 0.00% -14.31% 16.70% 0.00% -
  Horiz. % 128.44% 105.69% 100.00% 100.00% 116.70% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1650 0.1350 0.1000 0.1300 0.0800 0.0750 0.0950 -
P/RPS 10.90 7.25 4.87 4.68 2.82 2.49 3.13 129.58%
  QoQ % 50.34% 48.87% 4.06% 65.96% 13.25% -20.45% -
  Horiz. % 348.24% 231.63% 155.59% 149.52% 90.10% 79.55% 100.00%
P/EPS 15.43 55.95 -14.61 131.59 61.35 105.44 -3.62 -
  QoQ % -72.42% 482.96% -111.10% 114.49% -41.82% 3,012.71% -
  Horiz. % -426.24% -1,545.58% 403.59% -3,635.08% -1,694.75% -2,912.71% 100.00%
EY 6.48 1.79 -6.84 0.76 1.63 0.95 -27.63 -
  QoQ % 262.01% 126.17% -1,000.00% -53.37% 71.58% 103.44% -
  Horiz. % -23.45% -6.48% 24.76% -2.75% -5.90% -3.44% 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 2.36 2.15 1.67 2.17 1.14 1.25 1.58 30.64%
  QoQ % 9.77% 28.74% -23.04% 90.35% -8.80% -20.89% -
  Horiz. % 149.37% 136.08% 105.70% 137.34% 72.15% 79.11% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 -
Price 0.1400 0.1650 0.1050 0.1150 0.1050 0.0750 0.0800 -
P/RPS 9.24 8.86 5.11 4.14 3.70 2.49 2.64 130.35%
  QoQ % 4.29% 73.39% 23.43% 11.89% 48.59% -5.68% -
  Horiz. % 350.00% 335.61% 193.56% 156.82% 140.15% 94.32% 100.00%
P/EPS 13.10 68.38 -15.34 116.40 80.52 105.44 -3.05 -
  QoQ % -80.84% 545.76% -113.18% 44.56% -23.63% 3,557.05% -
  Horiz. % -429.51% -2,241.97% 502.95% -3,816.39% -2,640.00% -3,457.05% 100.00%
EY 7.64 1.46 -6.52 0.86 1.24 0.95 -32.81 -
  QoQ % 423.29% 122.39% -858.14% -30.65% 30.53% 102.90% -
  Horiz. % -23.29% -4.45% 19.87% -2.62% -3.78% -2.90% 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 2.00 2.63 1.75 1.92 1.50 1.25 1.33 31.22%
  QoQ % -23.95% 50.29% -8.85% 28.00% 20.00% -6.02% -
  Horiz. % 150.38% 197.74% 131.58% 144.36% 112.78% 93.98% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers