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 - 1,007,089
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.89 0.70 0.73 0.62 0.66 0.60 0.55 37.71%
  QoQ % 27.14% -4.11% 17.74% -6.06% 10.00% 9.09% -
  Horiz. % 161.82% 127.27% 132.73% 112.73% 120.00% 109.09% 100.00%
EPS -0.48 -0.01 0.09 -0.11 0.06 0.11 0.06 -
  QoQ % -4,700.00% -111.11% 181.82% -283.33% -45.45% 83.33% -
  Horiz. % -800.00% -16.67% 150.00% -183.33% 100.00% 183.33% 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 0.0245 0.0493 0.1452 0.0242 0.1025 0.0410 0.0252 -1.86%
  QoQ % -50.30% -66.05% 500.00% -76.39% 150.00% 62.70% -
  Horiz. % 97.22% 195.63% 576.19% 96.03% 406.75% 162.70% 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 27/03/13 31/12/12 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS