Highlights

[NOVAMSC] QoQ TTM Result on 2010-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -27.54%    YoY -     -118.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 24,443 23,256 22,193 22,491 22,271 21,604 21,772 8.03%
  QoQ % 5.10% 4.79% -1.32% 0.99% 3.09% -0.77% -
  Horiz. % 112.27% 106.82% 101.93% 103.30% 102.29% 99.23% 100.00%
PBT 281 1,669 1,565 1,178 786 769 793 -49.96%
  QoQ % -83.16% 6.65% 32.85% 49.87% 2.21% -3.03% -
  Horiz. % 35.44% 210.47% 197.35% 148.55% 99.12% 96.97% 100.00%
Tax -5 -10 -272 -133 226 236 498 -
  QoQ % 50.00% 96.32% -104.51% -158.85% -4.24% -52.61% -
  Horiz. % -1.00% -2.01% -54.62% -26.71% 45.38% 47.39% 100.00%
NP 276 1,659 1,293 1,045 1,012 1,005 1,291 -64.28%
  QoQ % -83.36% 28.31% 23.73% 3.26% 0.70% -22.15% -
  Horiz. % 21.38% 128.51% 100.15% 80.94% 78.39% 77.85% 100.00%
NP to SH 1,175 1,212 389 -213 -167 1,005 1,291 -6.09%
  QoQ % -3.05% 211.57% 282.63% -27.54% -116.62% -22.15% -
  Horiz. % 91.01% 93.88% 30.13% -16.50% -12.94% 77.85% 100.00%
Tax Rate 1.78 % 0.60 % 17.38 % 11.29 % -28.75 % -30.69 % -62.80 % -
  QoQ % 196.67% -96.55% 53.94% 139.27% 6.32% 51.13% -
  Horiz. % -2.83% -0.96% -27.68% -17.98% 45.78% 48.87% 100.00%
Total Cost 24,167 21,597 20,900 21,446 21,259 20,599 20,481 11.68%
  QoQ % 11.90% 3.33% -2.55% 0.88% 3.20% 0.58% -
  Horiz. % 118.00% 105.45% 102.05% 104.71% 103.80% 100.58% 100.00%
Net Worth 24,351 103,199 41,261 25,405 25,900 29,400 0 -
  QoQ % -76.40% 150.11% 62.41% -1.91% -11.90% 0.00% -
  Horiz. % 82.83% 351.02% 140.34% 86.41% 88.10% 100.00% -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 24,351 103,199 41,261 25,405 25,900 29,400 0 -
  QoQ % -76.40% 150.11% 62.41% -1.91% -11.90% 0.00% -
  Horiz. % 82.83% 351.02% 140.34% 86.41% 88.10% 100.00% -
NOSH 347,878 1,289,999 589,444 362,941 370,000 420,000 355,555 -1.45%
  QoQ % -73.03% 118.85% 62.41% -1.91% -11.90% 18.13% -
  Horiz. % 97.84% 362.81% 165.78% 102.08% 104.06% 118.13% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.13 % 7.13 % 5.83 % 4.65 % 4.54 % 4.65 % 5.93 % -66.92%
  QoQ % -84.15% 22.30% 25.38% 2.42% -2.37% -21.59% -
  Horiz. % 19.06% 120.24% 98.31% 78.41% 76.56% 78.41% 100.00%
ROE 4.83 % 1.17 % 0.94 % -0.84 % -0.64 % 3.42 % - % -
  QoQ % 312.82% 24.47% 211.90% -31.25% -118.71% 0.00% -
  Horiz. % 141.23% 34.21% 27.49% -24.56% -18.71% 100.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.03 1.80 3.77 6.20 6.02 5.14 6.12 9.69%
  QoQ % 290.56% -52.25% -39.19% 2.99% 17.12% -16.01% -
  Horiz. % 114.87% 29.41% 61.60% 101.31% 98.37% 83.99% 100.00%
EPS 0.34 0.09 0.07 -0.06 -0.05 0.24 0.36 -3.74%
  QoQ % 277.78% 28.57% 216.67% -20.00% -120.83% -33.33% -
  Horiz. % 94.44% 25.00% 19.44% -16.67% -13.89% 66.67% 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 0.0700 0.0800 0.0700 0.0700 0.0700 0.0700 0.0000 -
  QoQ % -12.50% 14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 114.29% 100.00% 100.00% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.25 3.09 2.95 2.99 2.96 2.87 2.90 7.90%
  QoQ % 5.18% 4.75% -1.34% 1.01% 3.14% -1.03% -
  Horiz. % 112.07% 106.55% 101.72% 103.10% 102.07% 98.97% 100.00%
EPS 0.16 0.16 0.05 -0.03 -0.02 0.13 0.17 -3.96%
  QoQ % 0.00% 220.00% 266.67% -50.00% -115.38% -23.53% -
  Horiz. % 94.12% 94.12% 29.41% -17.65% -11.76% 76.47% 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 0.0324 0.1373 0.0549 0.0338 0.0345 0.0391 0.0000 -
  QoQ % -76.40% 150.09% 62.43% -2.03% -11.76% 0.00% -
  Horiz. % 82.86% 351.15% 140.41% 86.45% 88.24% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.0800 0.0700 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 1.14 3.88 1.86 0.97 1.00 1.36 0.98 10.62%
  QoQ % -70.62% 108.60% 91.75% -3.00% -26.47% 38.78% -
  Horiz. % 116.33% 395.92% 189.80% 98.98% 102.04% 138.78% 100.00%
P/EPS 23.69 74.50 106.07 -102.24 -132.93 29.25 16.52 27.19%
  QoQ % -68.20% -29.76% 203.75% 23.09% -554.46% 77.06% -
  Horiz. % 143.40% 450.97% 642.07% -618.89% -804.66% 177.06% 100.00%
EY 4.22 1.34 0.94 -0.98 -0.75 3.42 6.05 -21.37%
  QoQ % 214.93% 42.55% 195.92% -30.67% -121.93% -43.47% -
  Horiz. % 69.75% 22.15% 15.54% -16.20% -12.40% 56.53% 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 1.14 0.88 1.00 0.86 0.86 1.00 0.00 -
  QoQ % 29.55% -12.00% 16.28% 0.00% -14.00% 0.00% -
  Horiz. % 114.00% 88.00% 100.00% 86.00% 86.00% 100.00% -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 23/02/10 24/11/09 -
Price 0.0700 0.0800 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 1.00 4.44 1.86 0.97 1.00 1.36 0.98 1.36%
  QoQ % -77.48% 138.71% 91.75% -3.00% -26.47% 38.78% -
  Horiz. % 102.04% 453.06% 189.80% 98.98% 102.04% 138.78% 100.00%
P/EPS 20.72 85.15 106.07 -102.24 -132.93 29.25 16.52 16.32%
  QoQ % -75.67% -19.72% 203.75% 23.09% -554.46% 77.06% -
  Horiz. % 125.42% 515.44% 642.07% -618.89% -804.66% 177.06% 100.00%
EY 4.83 1.17 0.94 -0.98 -0.75 3.42 6.05 -13.95%
  QoQ % 312.82% 24.47% 195.92% -30.67% -121.93% -43.47% -
  Horiz. % 79.83% 19.34% 15.54% -16.20% -12.40% 56.53% 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 1.00 1.00 0.86 0.86 1.00 0.00 -
  QoQ % 0.00% 0.00% 16.28% 0.00% -14.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 86.00% 86.00% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers