Highlights

[NOVAMSC] QoQ TTM Result on 2014-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -13.85%    YoY -     131.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,283 30,047 31,048 32,846 32,392 33,312 29,654 5.83%
  QoQ % 7.44% -3.22% -5.47% 1.40% -2.76% 12.34% -
  Horiz. % 108.87% 101.33% 104.70% 110.76% 109.23% 112.34% 100.00%
PBT 1,155 1,255 1,182 806 722 -11 -4,485 -
  QoQ % -7.97% 6.18% 46.65% 11.63% 6,663.64% 99.75% -
  Horiz. % -25.75% -27.98% -26.35% -17.97% -16.10% 0.25% 100.00%
Tax -3 -1 -1 -1 -1 0 0 -
  QoQ % -200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% 100.00% 100.00% 100.00% - -
NP 1,152 1,254 1,181 805 721 -11 -4,485 -
  QoQ % -8.13% 6.18% 46.71% 11.65% 6,654.55% 99.75% -
  Horiz. % -25.69% -27.96% -26.33% -17.95% -16.08% 0.25% 100.00%
NP to SH 2,595 1,957 981 1,400 1,625 808 -3,690 -
  QoQ % 32.60% 99.49% -29.93% -13.85% 101.11% 121.90% -
  Horiz. % -70.33% -53.04% -26.59% -37.94% -44.04% -21.90% 100.00%
Tax Rate 0.26 % 0.08 % 0.08 % 0.12 % 0.14 % - % - % -
  QoQ % 225.00% 0.00% -33.33% -14.29% 0.00% 0.00% -
  Horiz. % 185.71% 57.14% 57.14% 85.71% 100.00% - -
Total Cost 31,131 28,793 29,867 32,041 31,671 33,323 34,139 -5.97%
  QoQ % 8.12% -3.60% -6.79% 1.17% -4.96% -2.39% -
  Horiz. % 91.19% 84.34% 87.49% 93.85% 92.77% 97.61% 100.00%
Net Worth 233,199 229,599 23,962 12,272 51,599 51,599 90,685 87.81%
  QoQ % 1.57% 858.16% 95.25% -76.22% 0.00% -43.10% -
  Horiz. % 257.15% 253.18% 26.42% 13.53% 56.90% 56.90% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 233,199 229,599 23,962 12,272 51,599 51,599 90,685 87.81%
  QoQ % 1.57% 858.16% 95.25% -76.22% 0.00% -43.10% -
  Horiz. % 257.15% 253.18% 26.42% 13.53% 56.90% 56.90% 100.00%
NOSH 2,915,000 2,870,000 399,375 204,545 860,000 860,000 1,511,428 55.00%
  QoQ % 1.57% 618.62% 95.25% -76.22% 0.00% -43.10% -
  Horiz. % 192.86% 189.89% 26.42% 13.53% 56.90% 56.90% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.57 % 4.17 % 3.80 % 2.45 % 2.23 % -0.03 % -15.12 % -
  QoQ % -14.39% 9.74% 55.10% 9.87% 7,533.33% 99.80% -
  Horiz. % -23.61% -27.58% -25.13% -16.20% -14.75% 0.20% 100.00%
ROE 1.11 % 0.85 % 4.09 % 11.41 % 3.15 % 1.57 % -4.07 % -
  QoQ % 30.59% -79.22% -64.15% 262.22% 100.64% 138.57% -
  Horiz. % -27.27% -20.88% -100.49% -280.34% -77.40% -38.57% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.11 1.05 7.77 16.06 3.77 3.87 1.96 -31.57%
  QoQ % 5.71% -86.49% -51.62% 325.99% -2.58% 97.45% -
  Horiz. % 56.63% 53.57% 396.43% 819.39% 192.35% 197.45% 100.00%
EPS 0.09 0.07 0.25 0.68 0.19 0.09 -0.24 -
  QoQ % 28.57% -72.00% -63.24% 257.89% 111.11% 137.50% -
  Horiz. % -37.50% -29.17% -104.17% -283.33% -79.17% -37.50% 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 0.0800 0.0800 0.0600 0.0600 0.0600 0.0600 0.0600 21.16%
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,013,289
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.19 2.97 3.06 3.24 3.20 3.29 2.93 5.84%
  QoQ % 7.41% -2.94% -5.56% 1.25% -2.74% 12.29% -
  Horiz. % 108.87% 101.37% 104.44% 110.58% 109.22% 112.29% 100.00%
EPS 0.26 0.19 0.10 0.14 0.16 0.08 -0.36 -
  QoQ % 36.84% 90.00% -28.57% -12.50% 100.00% 122.22% -
  Horiz. % -72.22% -52.78% -27.78% -38.89% -44.44% -22.22% 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 0.2301 0.2266 0.0236 0.0121 0.0509 0.0509 0.0895 87.78%
  QoQ % 1.54% 860.17% 95.04% -76.23% 0.00% -43.13% -
  Horiz. % 257.09% 253.18% 26.37% 13.52% 56.87% 56.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1750 0.1350 0.1300 0.0800 0.0700 0.0650 0.0700 -
P/RPS 15.80 12.89 1.67 0.50 1.86 1.68 3.57 169.81%
  QoQ % 22.58% 671.86% 234.00% -73.12% 10.71% -52.94% -
  Horiz. % 442.58% 361.06% 46.78% 14.01% 52.10% 47.06% 100.00%
P/EPS 196.58 197.98 52.92 11.69 37.05 69.18 -28.67 -
  QoQ % -0.71% 274.11% 352.69% -68.45% -46.44% 341.30% -
  Horiz. % -685.66% -690.55% -184.58% -40.77% -129.23% -241.30% 100.00%
EY 0.51 0.51 1.89 8.56 2.70 1.45 -3.49 -
  QoQ % 0.00% -73.02% -77.92% 217.04% 86.21% 141.55% -
  Horiz. % -14.61% -14.61% -54.15% -245.27% -77.36% -41.55% 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 2.19 1.69 2.17 1.33 1.17 1.08 1.17 51.94%
  QoQ % 29.59% -22.12% 63.16% 13.68% 8.33% -7.69% -
  Horiz. % 187.18% 144.44% 185.47% 113.68% 100.00% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.1800 0.1550 0.1950 0.1250 0.0700 0.0700 0.0650 -
P/RPS 16.25 14.81 2.51 0.78 1.86 1.81 3.31 189.14%
  QoQ % 9.72% 490.04% 221.79% -58.06% 2.76% -45.32% -
  Horiz. % 490.94% 447.43% 75.83% 23.56% 56.19% 54.68% 100.00%
P/EPS 202.20 227.31 79.39 18.26 37.05 74.50 -26.62 -
  QoQ % -11.05% 186.32% 334.78% -50.72% -50.27% 379.86% -
  Horiz. % -759.58% -853.91% -298.23% -68.60% -139.18% -279.86% 100.00%
EY 0.49 0.44 1.26 5.48 2.70 1.34 -3.76 -
  QoQ % 11.36% -65.08% -77.01% 102.96% 101.49% 135.64% -
  Horiz. % -13.03% -11.70% -33.51% -145.74% -71.81% -35.64% 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 2.25 1.94 3.25 2.08 1.17 1.17 1.08 63.19%
  QoQ % 15.98% -40.31% 56.25% 77.78% 0.00% 8.33% -
  Horiz. % 208.33% 179.63% 300.93% 192.59% 108.33% 108.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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