Highlights

[NOVAMSC] QoQ Quarter Result on 2011-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 01-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -277.98%    YoY -     -3.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 8,959 7,047 7,391 6,281 6,604 6,052 5,506 38.22%
  QoQ % 27.13% -4.65% 17.67% -4.89% 9.12% 9.92% -
  Horiz. % 162.71% 127.99% 134.24% 114.08% 119.94% 109.92% 100.00%
PBT -4,710 48 221 -1,310 188 707 696 -
  QoQ % -9,912.50% -78.28% 116.87% -796.81% -73.41% 1.58% -
  Horiz. % -676.72% 6.90% 31.75% -188.22% 27.01% 101.58% 100.00%
Tax 0 0 0 -5 0 354 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1.41% 0.00% 100.00% -
NP -4,710 48 221 -1,315 188 1,061 696 -
  QoQ % -9,912.50% -78.28% 116.81% -799.47% -82.28% 52.44% -
  Horiz. % -676.72% 6.90% 31.75% -188.94% 27.01% 152.44% 100.00%
NP to SH -4,817 -62 914 -1,148 645 1,061 617 -
  QoQ % -7,669.35% -106.78% 179.62% -277.98% -39.21% 71.96% -
  Horiz. % -780.71% -10.05% 148.14% -186.06% 104.54% 171.96% 100.00%
Tax Rate - % - % - % - % - % -50.07 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 13,669 6,999 7,170 7,596 6,416 4,991 4,810 100.25%
  QoQ % 95.30% -2.38% -5.61% 18.39% 28.55% 3.76% -
  Horiz. % 284.18% 145.51% 149.06% 157.92% 133.39% 103.76% 100.00%
Net Worth 24,702 49,599 146,239 24,351 103,199 41,261 25,405 -1.85%
  QoQ % -50.20% -66.08% 500.54% -76.40% 150.11% 62.41% -
  Horiz. % 97.23% 195.23% 575.61% 95.85% 406.21% 162.41% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 24,702 49,599 146,239 24,351 103,199 41,261 25,405 -1.85%
  QoQ % -50.20% -66.08% 500.54% -76.40% 150.11% 62.41% -
  Horiz. % 97.23% 195.23% 575.61% 95.85% 406.21% 162.41% 100.00%
NOSH 411,709 620,000 1,827,999 347,878 1,289,999 589,444 362,941 8.74%
  QoQ % -33.60% -66.08% 425.47% -73.03% 118.85% 62.41% -
  Horiz. % 113.44% 170.83% 503.66% 95.85% 355.43% 162.41% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -52.57 % 0.68 % 2.99 % -20.94 % 2.85 % 17.53 % 12.64 % -
  QoQ % -7,830.88% -77.26% 114.28% -834.74% -83.74% 38.69% -
  Horiz. % -415.90% 5.38% 23.66% -165.66% 22.55% 138.69% 100.00%
ROE -19.50 % -0.13 % 0.63 % -4.71 % 0.63 % 2.57 % 2.43 % -
  QoQ % -14,900.00% -120.63% 113.38% -847.62% -75.49% 5.76% -
  Horiz. % -802.47% -5.35% 25.93% -193.83% 25.93% 105.76% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.18 1.14 0.40 1.81 0.51 1.03 1.52 27.09%
  QoQ % 91.23% 185.00% -77.90% 254.90% -50.49% -32.24% -
  Horiz. % 143.42% 75.00% 26.32% 119.08% 33.55% 67.76% 100.00%
EPS -1.17 0.01 0.05 -0.33 0.05 0.18 0.17 -
  QoQ % -11,800.00% -80.00% 115.15% -760.00% -72.22% 5.88% -
  Horiz. % -688.24% 5.88% 29.41% -194.12% 29.41% 105.88% 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 0.0800 0.0800 0.0700 0.0800 0.0700 0.0700 -9.74%
  QoQ % -25.00% 0.00% 14.29% -12.50% 14.29% 0.00% -
  Horiz. % 85.71% 114.29% 114.29% 100.00% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.19 0.94 0.98 0.84 0.88 0.81 0.73 38.39%
  QoQ % 26.60% -4.08% 16.67% -4.55% 8.64% 10.96% -
  Horiz. % 163.01% 128.77% 134.25% 115.07% 120.55% 110.96% 100.00%
EPS -0.64 -0.01 0.12 -0.15 0.09 0.14 0.08 -
  QoQ % -6,300.00% -108.33% 180.00% -266.67% -35.71% 75.00% -
  Horiz. % -800.00% -12.50% 150.00% -187.50% 112.50% 175.00% 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 0.0329 0.0660 0.1946 0.0324 0.1373 0.0549 0.0338 -1.78%
  QoQ % -50.15% -66.08% 500.62% -76.40% 150.09% 62.43% -
  Horiz. % 97.34% 195.27% 575.74% 95.86% 406.21% 162.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.0600 0.0600 0.0700 0.0800 0.0700 0.0700 0.0600 -
P/RPS 2.76 5.28 17.31 4.43 13.67 6.82 3.96 -21.34%
  QoQ % -47.73% -69.50% 290.74% -67.59% 100.44% 72.22% -
  Horiz. % 69.70% 133.33% 437.12% 111.87% 345.20% 172.22% 100.00%
P/EPS -5.13 -600.00 140.00 -24.24 140.00 38.89 35.29 -
  QoQ % 99.15% -528.57% 677.56% -117.31% 259.99% 10.20% -
  Horiz. % -14.54% -1,700.20% 396.71% -68.69% 396.71% 110.20% 100.00%
EY -19.50 -0.17 0.71 -4.13 0.71 2.57 2.83 -
  QoQ % -11,370.59% -123.94% 117.19% -681.69% -72.37% -9.19% -
  Horiz. % -689.05% -6.01% 25.09% -145.94% 25.09% 90.81% 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 0.75 0.88 1.14 0.88 1.00 0.86 10.55%
  QoQ % 33.33% -14.77% -22.81% 29.55% -12.00% 16.28% -
  Horiz. % 116.28% 87.21% 102.33% 132.56% 102.33% 116.28% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 -
Price 0.0800 0.0800 0.0650 0.0700 0.0800 0.0700 0.0600 -
P/RPS 3.68 7.04 16.08 3.88 15.63 6.82 3.96 -4.76%
  QoQ % -47.73% -56.22% 314.43% -75.18% 129.18% 72.22% -
  Horiz. % 92.93% 177.78% 406.06% 97.98% 394.70% 172.22% 100.00%
P/EPS -6.84 -800.00 130.00 -21.21 160.00 38.89 35.29 -
  QoQ % 99.14% -715.38% 712.92% -113.26% 311.42% 10.20% -
  Horiz. % -19.38% -2,266.93% 368.38% -60.10% 453.39% 110.20% 100.00%
EY -14.63 -0.13 0.77 -4.71 0.63 2.57 2.83 -
  QoQ % -11,153.85% -116.88% 116.35% -847.62% -75.49% -9.19% -
  Horiz. % -516.96% -4.59% 27.21% -166.43% 22.26% 90.81% 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 1.33 1.00 0.81 1.00 1.00 1.00 0.86 33.63%
  QoQ % 33.00% 23.46% -19.00% 0.00% 0.00% 16.28% -
  Horiz. % 154.65% 116.28% 94.19% 116.28% 116.28% 116.28% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers