Highlights

[NOVAMSC] QoQ Quarter Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     79.84%    YoY -     -2,080.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,850 8,899 8,263 8,300 4,192 8,628 9,563 -12.30%
  QoQ % -11.79% 7.70% -0.45% 98.00% -51.41% -9.78% -
  Horiz. % 82.09% 93.06% 86.41% 86.79% 43.84% 90.22% 100.00%
PBT 85 266 365 -727 -4,389 247 253 -51.58%
  QoQ % -68.05% -27.12% 150.21% 83.44% -1,876.92% -2.37% -
  Horiz. % 33.60% 105.14% 144.27% -287.35% -1,734.78% 97.63% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 85 266 365 -727 -4,389 247 253 -51.58%
  QoQ % -68.05% -27.12% 150.21% 83.44% -1,876.92% -2.37% -
  Horiz. % 33.60% 105.14% 144.27% -287.35% -1,734.78% 97.63% 100.00%
NP to SH 172 1,058 450 -872 -4,326 257 867 -65.88%
  QoQ % -83.74% 135.11% 151.61% 79.84% -1,783.27% -70.36% -
  Horiz. % 19.84% 122.03% 51.90% -100.58% -498.96% 29.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,765 8,633 7,898 9,027 8,581 8,381 9,310 -11.37%
  QoQ % -10.05% 9.31% -12.51% 5.20% 2.39% -9.98% -
  Horiz. % 83.40% 92.73% 84.83% 96.96% 92.17% 90.02% 100.00%
Net Worth 51,599 90,685 24,999 24,222 23,812 29,983 101,150 -36.08%
  QoQ % -43.10% 262.74% 3.21% 1.72% -20.58% -70.36% -
  Horiz. % 51.01% 89.65% 24.72% 23.95% 23.54% 29.64% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 51,599 90,685 24,999 24,222 23,812 29,983 101,150 -36.08%
  QoQ % -43.10% 262.74% 3.21% 1.72% -20.58% -70.36% -
  Horiz. % 51.01% 89.65% 24.72% 23.95% 23.54% 29.64% 100.00%
NOSH 860,000 1,511,428 499,999 484,444 396,880 428,333 1,445,000 -29.18%
  QoQ % -43.10% 202.29% 3.21% 22.06% -7.34% -70.36% -
  Horiz. % 59.52% 104.60% 34.60% 33.53% 27.47% 29.64% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.08 % 2.99 % 4.42 % -8.76 % -104.70 % 2.86 % 2.65 % -44.94%
  QoQ % -63.88% -32.35% 150.46% 91.63% -3,760.84% 7.92% -
  Horiz. % 40.75% 112.83% 166.79% -330.57% -3,950.94% 107.92% 100.00%
ROE 0.33 % 1.17 % 1.80 % -3.60 % -18.17 % 0.86 % 0.86 % -47.10%
  QoQ % -71.79% -35.00% 150.00% 80.19% -2,212.79% 0.00% -
  Horiz. % 38.37% 136.05% 209.30% -418.60% -2,112.79% 100.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.91 0.59 1.65 1.71 1.06 2.01 0.66 23.81%
  QoQ % 54.24% -64.24% -3.51% 61.32% -47.26% 204.55% -
  Horiz. % 137.88% 89.39% 250.00% 259.09% 160.61% 304.55% 100.00%
EPS 0.02 0.07 0.09 -0.18 -1.09 0.06 0.06 -51.83%
  QoQ % -71.43% -22.22% 150.00% 83.49% -1,916.67% 0.00% -
  Horiz. % 33.33% 116.67% 150.00% -300.00% -1,816.67% 100.00% 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 0.0600 0.0500 0.0500 0.0600 0.0700 0.0700 -9.74%
  QoQ % 0.00% 20.00% 0.00% -16.67% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 71.43% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.04 1.18 1.10 1.10 0.56 1.15 1.27 -12.44%
  QoQ % -11.86% 7.27% 0.00% 96.43% -51.30% -9.45% -
  Horiz. % 81.89% 92.91% 86.61% 86.61% 44.09% 90.55% 100.00%
EPS 0.02 0.14 0.06 -0.12 -0.58 0.03 0.12 -69.62%
  QoQ % -85.71% 133.33% 150.00% 79.31% -2,033.33% -75.00% -
  Horiz. % 16.67% 116.67% 50.00% -100.00% -483.33% 25.00% 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 0.0687 0.1207 0.0333 0.0322 0.0317 0.0399 0.1346 -36.06%
  QoQ % -43.08% 262.46% 3.42% 1.58% -20.55% -70.36% -
  Horiz. % 51.04% 89.67% 24.74% 23.92% 23.55% 29.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 -
P/RPS 7.12 11.89 3.63 2.92 5.68 2.98 10.58 -23.15%
  QoQ % -40.12% 227.55% 24.32% -48.59% 90.60% -71.83% -
  Horiz. % 67.30% 112.38% 34.31% 27.60% 53.69% 28.17% 100.00%
P/EPS 325.00 100.00 66.67 -27.78 -5.50 100.00 116.67 97.61%
  QoQ % 225.00% 49.99% 339.99% -405.09% -105.50% -14.29% -
  Horiz. % 278.56% 85.71% 57.14% -23.81% -4.71% 85.71% 100.00%
EY 0.31 1.00 1.50 -3.60 -18.17 1.00 0.86 -49.26%
  QoQ % -69.00% -33.33% 141.67% 80.19% -1,917.00% 16.28% -
  Horiz. % 36.05% 116.28% 174.42% -418.60% -2,112.79% 116.28% 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 1.08 1.17 1.20 1.00 1.00 0.86 1.00 5.25%
  QoQ % -7.69% -2.50% 20.00% 0.00% 16.28% -14.00% -
  Horiz. % 108.00% 117.00% 120.00% 100.00% 100.00% 86.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 -
Price 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 -
P/RPS 7.67 11.04 3.93 3.50 5.68 2.98 12.09 -26.11%
  QoQ % -30.53% 180.92% 12.29% -38.38% 90.60% -75.35% -
  Horiz. % 63.44% 91.32% 32.51% 28.95% 46.98% 24.65% 100.00%
P/EPS 350.00 92.86 72.22 -33.33 -5.50 100.00 133.33 89.96%
  QoQ % 276.91% 28.58% 316.68% -506.00% -105.50% -25.00% -
  Horiz. % 262.51% 69.65% 54.17% -25.00% -4.13% 75.00% 100.00%
EY 0.29 1.08 1.38 -3.00 -18.17 1.00 0.75 -46.83%
  QoQ % -73.15% -21.74% 146.00% 83.49% -1,917.00% 33.33% -
  Horiz. % 38.67% 144.00% 184.00% -400.00% -2,422.67% 133.33% 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 1.17 1.08 1.30 1.20 1.00 0.86 1.14 1.74%
  QoQ % 8.33% -16.92% 8.33% 20.00% 16.28% -24.56% -
  Horiz. % 102.63% 94.74% 114.04% 105.26% 87.72% 75.44% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers