Highlights

[NOVAMSC] QoQ Quarter Result on 2012-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     99.17%    YoY -     96.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,192 8,628 9,563 8,872 8,959 7,047 7,391 -31.36%
  QoQ % -51.41% -9.78% 7.79% -0.97% 27.13% -4.65% -
  Horiz. % 56.72% 116.74% 129.39% 120.04% 121.21% 95.35% 100.00%
PBT -4,389 247 253 47 -4,710 48 221 -
  QoQ % -1,876.92% -2.37% 438.30% 101.00% -9,912.50% -78.28% -
  Horiz. % -1,985.97% 111.76% 114.48% 21.27% -2,131.22% 21.72% 100.00%
Tax 0 0 0 -5 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -4,389 247 253 42 -4,710 48 221 -
  QoQ % -1,876.92% -2.37% 502.38% 100.89% -9,912.50% -78.28% -
  Horiz. % -1,985.97% 111.76% 114.48% 19.00% -2,131.22% 21.72% 100.00%
NP to SH -4,326 257 867 -40 -4,817 -62 914 -
  QoQ % -1,783.27% -70.36% 2,267.50% 99.17% -7,669.35% -106.78% -
  Horiz. % -473.30% 28.12% 94.86% -4.38% -527.02% -6.78% 100.00%
Tax Rate - % - % - % 10.64 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 8,581 8,381 9,310 8,830 13,669 6,999 7,170 12.66%
  QoQ % 2.39% -9.98% 5.44% -35.40% 95.30% -2.38% -
  Horiz. % 119.68% 116.89% 129.85% 123.15% 190.64% 97.62% 100.00%
Net Worth 23,812 29,983 101,150 23,999 24,702 49,599 146,239 -70.02%
  QoQ % -20.58% -70.36% 321.46% -2.84% -50.20% -66.08% -
  Horiz. % 16.28% 20.50% 69.17% 16.41% 16.89% 33.92% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 23,812 29,983 101,150 23,999 24,702 49,599 146,239 -70.02%
  QoQ % -20.58% -70.36% 321.46% -2.84% -50.20% -66.08% -
  Horiz. % 16.28% 20.50% 69.17% 16.41% 16.89% 33.92% 100.00%
NOSH 396,880 428,333 1,445,000 400,000 411,709 620,000 1,827,999 -63.71%
  QoQ % -7.34% -70.36% 261.25% -2.84% -33.60% -66.08% -
  Horiz. % 21.71% 23.43% 79.05% 21.88% 22.52% 33.92% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -104.70 % 2.86 % 2.65 % 0.47 % -52.57 % 0.68 % 2.99 % -
  QoQ % -3,760.84% 7.92% 463.83% 100.89% -7,830.88% -77.26% -
  Horiz. % -3,501.67% 95.65% 88.63% 15.72% -1,758.19% 22.74% 100.00%
ROE -18.17 % 0.86 % 0.86 % -0.17 % -19.50 % -0.13 % 0.63 % -
  QoQ % -2,212.79% 0.00% 605.88% 99.13% -14,900.00% -120.63% -
  Horiz. % -2,884.13% 136.51% 136.51% -26.98% -3,095.24% -20.63% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.06 2.01 0.66 2.22 2.18 1.14 0.40 90.93%
  QoQ % -47.26% 204.55% -70.27% 1.83% 91.23% 185.00% -
  Horiz. % 265.00% 502.50% 165.00% 555.00% 545.00% 285.00% 100.00%
EPS -1.09 0.06 0.06 0.01 -1.17 0.01 0.05 -
  QoQ % -1,916.67% 0.00% 500.00% 100.85% -11,800.00% -80.00% -
  Horiz. % -2,180.00% 120.00% 120.00% 20.00% -2,340.00% 20.00% 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 0.0700 0.0700 0.0600 0.0600 0.0800 0.0800 -17.38%
  QoQ % -14.29% 0.00% 16.67% 0.00% -25.00% 0.00% -
  Horiz. % 75.00% 87.50% 87.50% 75.00% 75.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.56 1.15 1.27 1.18 1.19 0.94 0.98 -31.02%
  QoQ % -51.30% -9.45% 7.63% -0.84% 26.60% -4.08% -
  Horiz. % 57.14% 117.35% 129.59% 120.41% 121.43% 95.92% 100.00%
EPS -0.58 0.03 0.12 -0.01 -0.64 -0.01 0.12 -
  QoQ % -2,033.33% -75.00% 1,300.00% 98.44% -6,300.00% -108.33% -
  Horiz. % -483.33% 25.00% 100.00% -8.33% -533.33% -8.33% 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 0.0317 0.0399 0.1346 0.0319 0.0329 0.0660 0.1946 -70.01%
  QoQ % -20.55% -70.36% 321.94% -3.04% -50.15% -66.08% -
  Horiz. % 16.29% 20.50% 69.17% 16.39% 16.91% 33.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.0600 0.0600 0.0700 0.0800 0.0600 0.0600 0.0700 -
P/RPS 5.68 2.98 10.58 3.61 2.76 5.28 17.31 -52.27%
  QoQ % 90.60% -71.83% 193.07% 30.80% -47.73% -69.50% -
  Horiz. % 32.81% 17.22% 61.12% 20.85% 15.94% 30.50% 100.00%
P/EPS -5.50 100.00 116.67 -800.00 -5.13 -600.00 140.00 -
  QoQ % -105.50% -14.29% 114.58% -15,494.54% 99.15% -528.57% -
  Horiz. % -3.93% 71.43% 83.34% -571.43% -3.66% -428.57% 100.00%
EY -18.17 1.00 0.86 -0.13 -19.50 -0.17 0.71 -
  QoQ % -1,917.00% 16.28% 761.54% 99.33% -11,370.59% -123.94% -
  Horiz. % -2,559.16% 140.85% 121.13% -18.31% -2,746.48% -23.94% 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 0.86 1.00 1.33 1.00 0.75 0.88 8.85%
  QoQ % 16.28% -14.00% -24.81% 33.00% 33.33% -14.77% -
  Horiz. % 113.64% 97.73% 113.64% 151.14% 113.64% 85.23% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 -
Price 0.0600 0.0600 0.0800 0.0600 0.0800 0.0800 0.0650 -
P/RPS 5.68 2.98 12.09 2.71 3.68 7.04 16.08 -49.87%
  QoQ % 90.60% -75.35% 346.13% -26.36% -47.73% -56.22% -
  Horiz. % 35.32% 18.53% 75.19% 16.85% 22.89% 43.78% 100.00%
P/EPS -5.50 100.00 133.33 -600.00 -6.84 -800.00 130.00 -
  QoQ % -105.50% -25.00% 122.22% -8,671.93% 99.14% -715.38% -
  Horiz. % -4.23% 76.92% 102.56% -461.54% -5.26% -615.38% 100.00%
EY -18.17 1.00 0.75 -0.17 -14.63 -0.13 0.77 -
  QoQ % -1,917.00% 33.33% 541.18% 98.84% -11,153.85% -116.88% -
  Horiz. % -2,359.74% 129.87% 97.40% -22.08% -1,900.00% -16.88% 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 0.86 1.14 1.00 1.33 1.00 0.81 15.01%
  QoQ % 16.28% -24.56% 14.00% -24.81% 33.00% 23.46% -
  Horiz. % 123.46% 106.17% 140.74% 123.46% 164.20% 123.46% 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.
 


 

324  196  525  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers