Highlights

[NOVAMSC] QoQ TTM Result on 2011-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     25.28%    YoY -     791.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,269 29,678 27,323 26,328 24,443 23,256 22,193 28.32%
  QoQ % 8.73% 8.62% 3.78% 7.71% 5.10% 4.79% -
  Horiz. % 145.40% 133.73% 123.12% 118.63% 110.14% 104.79% 100.00%
PBT -4,394 -5,751 -853 -194 281 1,669 1,565 -
  QoQ % 23.60% -574.21% -339.69% -169.04% -83.16% 6.65% -
  Horiz. % -280.77% -367.48% -54.50% -12.40% 17.96% 106.65% 100.00%
Tax -5 -5 -5 -5 -5 -10 -272 -93.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 96.32% -
  Horiz. % 1.84% 1.84% 1.84% 1.84% 1.84% 3.68% 100.00%
NP -4,399 -5,756 -858 -199 276 1,659 1,293 -
  QoQ % 23.58% -570.86% -331.16% -172.10% -83.36% 28.31% -
  Horiz. % -340.22% -445.17% -66.36% -15.39% 21.35% 128.31% 100.00%
NP to SH -4,005 -5,113 349 1,472 1,175 1,212 389 -
  QoQ % 21.67% -1,565.04% -76.29% 25.28% -3.05% 211.57% -
  Horiz. % -1,029.56% -1,314.40% 89.72% 378.41% 302.06% 311.57% 100.00%
Tax Rate - % - % - % - % 1.78 % 0.60 % 17.38 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 196.67% -96.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 10.24% 3.45% 100.00%
Total Cost 36,668 35,434 28,181 26,527 24,167 21,597 20,900 45.42%
  QoQ % 3.48% 25.74% 6.24% 9.77% 11.90% 3.33% -
  Horiz. % 175.44% 169.54% 134.84% 126.92% 115.63% 103.33% 100.00%
Net Worth 23,999 24,702 49,599 146,239 24,351 103,199 41,261 -30.30%
  QoQ % -2.84% -50.20% -66.08% 500.54% -76.40% 150.11% -
  Horiz. % 58.17% 59.87% 120.21% 354.43% 59.02% 250.11% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 23,999 24,702 49,599 146,239 24,351 103,199 41,261 -30.30%
  QoQ % -2.84% -50.20% -66.08% 500.54% -76.40% 150.11% -
  Horiz. % 58.17% 59.87% 120.21% 354.43% 59.02% 250.11% 100.00%
NOSH 400,000 411,709 620,000 1,827,999 347,878 1,289,999 589,444 -22.76%
  QoQ % -2.84% -33.60% -66.08% 425.47% -73.03% 118.85% -
  Horiz. % 67.86% 69.85% 105.18% 310.12% 59.02% 218.85% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -13.63 % -19.39 % -3.14 % -0.76 % 1.13 % 7.13 % 5.83 % -
  QoQ % 29.71% -517.52% -313.16% -167.26% -84.15% 22.30% -
  Horiz. % -233.79% -332.59% -53.86% -13.04% 19.38% 122.30% 100.00%
ROE -16.69 % -20.70 % 0.70 % 1.01 % 4.83 % 1.17 % 0.94 % -
  QoQ % 19.37% -3,057.14% -30.69% -79.09% 312.82% 24.47% -
  Horiz. % -1,775.53% -2,202.13% 74.47% 107.45% 513.83% 124.47% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.07 7.21 4.41 1.44 7.03 1.80 3.77 66.02%
  QoQ % 11.93% 63.49% 206.25% -79.52% 290.56% -52.25% -
  Horiz. % 214.06% 191.25% 116.98% 38.20% 186.47% 47.75% 100.00%
EPS -1.00 -1.24 0.06 0.08 0.34 0.09 0.07 -
  QoQ % 19.35% -2,166.67% -25.00% -76.47% 277.78% 28.57% -
  Horiz. % -1,428.57% -1,771.43% 85.71% 114.29% 485.71% 128.57% 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 0.0800 0.0800 0.0700 0.0800 0.0700 -9.76%
  QoQ % 0.00% -25.00% 0.00% 14.29% -12.50% 14.29% -
  Horiz. % 85.71% 85.71% 114.29% 114.29% 100.00% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.29 3.95 3.64 3.50 3.25 3.09 2.95 28.33%
  QoQ % 8.61% 8.52% 4.00% 7.69% 5.18% 4.75% -
  Horiz. % 145.42% 133.90% 123.39% 118.64% 110.17% 104.75% 100.00%
EPS -0.53 -0.68 0.05 0.20 0.16 0.16 0.05 -
  QoQ % 22.06% -1,460.00% -75.00% 25.00% 0.00% 220.00% -
  Horiz. % -1,060.00% -1,360.00% 100.00% 400.00% 320.00% 320.00% 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 0.0319 0.0329 0.0660 0.1946 0.0324 0.1373 0.0549 -30.34%
  QoQ % -3.04% -50.15% -66.08% 500.62% -76.40% 150.09% -
  Horiz. % 58.11% 59.93% 120.22% 354.46% 59.02% 250.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.0800 0.0600 0.0600 0.0700 0.0800 0.0700 0.0700 -
P/RPS 0.99 0.83 1.36 4.86 1.14 3.88 1.86 -34.30%
  QoQ % 19.28% -38.97% -72.02% 326.32% -70.62% 108.60% -
  Horiz. % 53.23% 44.62% 73.12% 261.29% 61.29% 208.60% 100.00%
P/EPS -7.99 -4.83 106.59 86.93 23.69 74.50 106.07 -
  QoQ % -65.42% -104.53% 22.62% 266.95% -68.20% -29.76% -
  Horiz. % -7.53% -4.55% 100.49% 81.96% 22.33% 70.24% 100.00%
EY -12.52 -20.70 0.94 1.15 4.22 1.34 0.94 -
  QoQ % 39.52% -2,302.13% -18.26% -72.75% 214.93% 42.55% -
  Horiz. % -1,331.91% -2,202.13% 100.00% 122.34% 448.94% 142.55% 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 0.75 0.88 1.14 0.88 1.00 20.92%
  QoQ % 33.00% 33.33% -14.77% -22.81% 29.55% -12.00% -
  Horiz. % 133.00% 100.00% 75.00% 88.00% 114.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 -
Price 0.0600 0.0800 0.0800 0.0650 0.0700 0.0800 0.0700 -
P/RPS 0.74 1.11 1.82 4.51 1.00 4.44 1.86 -45.88%
  QoQ % -33.33% -39.01% -59.65% 351.00% -77.48% 138.71% -
  Horiz. % 39.78% 59.68% 97.85% 242.47% 53.76% 238.71% 100.00%
P/EPS -5.99 -6.44 142.12 80.72 20.72 85.15 106.07 -
  QoQ % 6.99% -104.53% 76.07% 289.58% -75.67% -19.72% -
  Horiz. % -5.65% -6.07% 133.99% 76.10% 19.53% 80.28% 100.00%
EY -16.69 -15.52 0.70 1.24 4.83 1.17 0.94 -
  QoQ % -7.54% -2,317.14% -43.55% -74.33% 312.82% 24.47% -
  Horiz. % -1,775.53% -1,651.06% 74.47% 131.91% 513.83% 124.47% 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 1.33 1.00 0.81 1.00 1.00 1.00 -
  QoQ % -24.81% 33.00% 23.46% -19.00% 0.00% 0.00% -
  Horiz. % 100.00% 133.00% 100.00% 81.00% 100.00% 100.00% 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.
 


 

106  76  344  1785 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.17+0.025 
 LAYHONG 0.515+0.01 
 XINGHE 0.250.00 
 MPAY 0.12+0.01 
 CUSCAPI 0.185+0.01 
 MTAG 0.56+0.02 
 ELSOFT 1.06+0.03 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers