Highlights

[NOVAMSC] QoQ TTM Result on 2013-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -10.24%    YoY -     -10.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,392 33,312 29,654 29,383 30,683 31,255 36,022 -6.84%
  QoQ % -2.76% 12.34% 0.92% -4.24% -1.83% -13.23% -
  Horiz. % 89.92% 92.48% 82.32% 81.57% 85.18% 86.77% 100.00%
PBT 722 -11 -4,485 -4,504 -4,616 -3,842 -4,163 -
  QoQ % 6,663.64% 99.75% 0.42% 2.43% -20.15% 7.71% -
  Horiz. % -17.34% 0.26% 107.73% 108.19% 110.88% 92.29% 100.00%
Tax -1 0 0 0 0 -5 -5 -65.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% -0.00% -0.00% -0.00% -0.00% 100.00% 100.00%
NP 721 -11 -4,485 -4,504 -4,616 -3,847 -4,168 -
  QoQ % 6,654.55% 99.75% 0.42% 2.43% -19.99% 7.70% -
  Horiz. % -17.30% 0.26% 107.61% 108.06% 110.75% 92.30% 100.00%
NP to SH 1,625 808 -3,690 -4,491 -4,074 -3,242 -3,733 -
  QoQ % 101.11% 121.90% 17.84% -10.24% -25.66% 13.15% -
  Horiz. % -43.53% -21.64% 98.85% 120.31% 109.13% 86.85% 100.00%
Tax Rate 0.14 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 31,671 33,323 34,139 33,887 35,299 35,102 40,190 -14.70%
  QoQ % -4.96% -2.39% 0.74% -4.00% 0.56% -12.66% -
  Horiz. % 78.80% 82.91% 84.94% 84.32% 87.83% 87.34% 100.00%
Net Worth 51,599 51,599 90,685 24,999 24,222 23,812 29,983 43.66%
  QoQ % 0.00% -43.10% 262.74% 3.21% 1.72% -20.58% -
  Horiz. % 172.10% 172.10% 302.45% 83.38% 80.79% 79.42% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,599 51,599 90,685 24,999 24,222 23,812 29,983 43.66%
  QoQ % 0.00% -43.10% 262.74% 3.21% 1.72% -20.58% -
  Horiz. % 172.10% 172.10% 302.45% 83.38% 80.79% 79.42% 100.00%
NOSH 860,000 860,000 1,511,428 499,999 484,444 396,880 428,333 59.22%
  QoQ % 0.00% -43.10% 202.29% 3.21% 22.06% -7.34% -
  Horiz. % 200.78% 200.78% 352.86% 116.73% 113.10% 92.66% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.23 % -0.03 % -15.12 % -15.33 % -15.04 % -12.31 % -11.57 % -
  QoQ % 7,533.33% 99.80% 1.37% -1.93% -22.18% -6.40% -
  Horiz. % -19.27% 0.26% 130.68% 132.50% 129.99% 106.40% 100.00%
ROE 3.15 % 1.57 % -4.07 % -17.96 % -16.82 % -13.61 % -12.45 % -
  QoQ % 100.64% 138.57% 77.34% -6.78% -23.59% -9.32% -
  Horiz. % -25.30% -12.61% 32.69% 144.26% 135.10% 109.32% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.77 3.87 1.96 5.88 6.33 7.88 8.41 -41.46%
  QoQ % -2.58% 97.45% -66.67% -7.11% -19.67% -6.30% -
  Horiz. % 44.83% 46.02% 23.31% 69.92% 75.27% 93.70% 100.00%
EPS 0.19 0.09 -0.24 -0.90 -0.84 -0.82 -0.87 -
  QoQ % 111.11% 137.50% 73.33% -7.14% -2.44% 5.75% -
  Horiz. % -21.84% -10.34% 27.59% 103.45% 96.55% 94.25% 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 0.0600 0.0500 0.0500 0.0600 0.0700 -9.77%
  QoQ % 0.00% 0.00% 20.00% 0.00% -16.67% -14.29% -
  Horiz. % 85.71% 85.71% 85.71% 71.43% 71.43% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.31 4.43 3.95 3.91 4.08 4.16 4.79 -6.80%
  QoQ % -2.71% 12.15% 1.02% -4.17% -1.92% -13.15% -
  Horiz. % 89.98% 92.48% 82.46% 81.63% 85.18% 86.85% 100.00%
EPS 0.22 0.11 -0.49 -0.60 -0.54 -0.43 -0.50 -
  QoQ % 100.00% 122.45% 18.33% -11.11% -25.58% 14.00% -
  Horiz. % -44.00% -22.00% 98.00% 120.00% 108.00% 86.00% 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 0.0687 0.1207 0.0333 0.0322 0.0317 0.0399 43.70%
  QoQ % 0.00% -43.08% 262.46% 3.42% 1.58% -20.55% -
  Horiz. % 172.18% 172.18% 302.51% 83.46% 80.70% 79.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0700 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 -
P/RPS 1.86 1.68 3.57 1.02 0.79 0.76 0.71 90.15%
  QoQ % 10.71% -52.94% 250.00% 29.11% 3.95% 7.04% -
  Horiz. % 261.97% 236.62% 502.82% 143.66% 111.27% 107.04% 100.00%
P/EPS 37.05 69.18 -28.67 -6.68 -5.95 -7.35 -6.88 -
  QoQ % -46.44% 341.30% -329.19% -12.27% 19.05% -6.83% -
  Horiz. % -538.52% -1,005.52% 416.72% 97.09% 86.48% 106.83% 100.00%
EY 2.70 1.45 -3.49 -14.97 -16.82 -13.61 -14.53 -
  QoQ % 86.21% 141.55% 76.69% 11.00% -23.59% 6.33% -
  Horiz. % -18.58% -9.98% 24.02% 103.03% 115.76% 93.67% 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 1.17 1.20 1.00 1.00 0.86 22.80%
  QoQ % 8.33% -7.69% -2.50% 20.00% 0.00% 16.28% -
  Horiz. % 136.05% 125.58% 136.05% 139.53% 116.28% 116.28% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 -
Price 0.0700 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 -
P/RPS 1.86 1.81 3.31 1.11 0.95 0.76 0.71 90.15%
  QoQ % 2.76% -45.32% 198.20% 16.84% 25.00% 7.04% -
  Horiz. % 261.97% 254.93% 466.20% 156.34% 133.80% 107.04% 100.00%
P/EPS 37.05 74.50 -26.62 -7.24 -7.13 -7.35 -6.88 -
  QoQ % -50.27% 379.86% -267.68% -1.54% 2.99% -6.83% -
  Horiz. % -538.52% -1,082.85% 386.92% 105.23% 103.63% 106.83% 100.00%
EY 2.70 1.34 -3.76 -13.82 -14.02 -13.61 -14.53 -
  QoQ % 101.49% 135.64% 72.79% 1.43% -3.01% 6.33% -
  Horiz. % -18.58% -9.22% 25.88% 95.11% 96.49% 93.67% 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 1.17 1.08 1.30 1.20 1.00 0.86 22.80%
  QoQ % 0.00% 8.33% -16.92% 8.33% 20.00% 16.28% -
  Horiz. % 136.05% 136.05% 125.58% 151.16% 139.53% 116.28% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers