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 - 1,056,409
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.74 0.84 0.78 0.79 0.40 0.82 0.91 -12.85%
  QoQ % -11.90% 7.69% -1.27% 97.50% -51.22% -9.89% -
  Horiz. % 81.32% 92.31% 85.71% 86.81% 43.96% 90.11% 100.00%
EPS 0.02 0.10 0.04 -0.08 -0.41 0.02 0.08 -60.21%
  QoQ % -80.00% 150.00% 150.00% 80.49% -2,150.00% -75.00% -
  Horiz. % 25.00% 125.00% 50.00% -100.00% -512.50% 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 0.0488 0.0858 0.0237 0.0229 0.0225 0.0284 0.0957 -36.09%
  QoQ % -43.12% 262.03% 3.49% 1.78% -20.77% -70.32% -
  Horiz. % 50.99% 89.66% 24.76% 23.93% 23.51% 29.68% 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.
 


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
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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