Highlights

[NOVAMSC] QoQ TTM Result on 2015-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -1.43%    YoY -     82.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 30,979 32,253 31,152 31,776 32,283 30,047 31,048 -0.15%
  QoQ % -3.95% 3.53% -1.96% -1.57% 7.44% -3.22% -
  Horiz. % 99.78% 103.88% 100.33% 102.34% 103.98% 96.78% 100.00%
PBT 524 392 315 894 1,155 1,255 1,182 -41.83%
  QoQ % 33.67% 24.44% -64.77% -22.60% -7.97% 6.18% -
  Horiz. % 44.33% 33.16% 26.65% 75.63% 97.72% 106.18% 100.00%
Tax -14 -9 -6 -3 -3 -1 -1 479.95%
  QoQ % -55.56% -50.00% -100.00% 0.00% -200.00% 0.00% -
  Horiz. % 1,400.00% 900.00% 600.00% 300.00% 300.00% 100.00% 100.00%
NP 510 383 309 891 1,152 1,254 1,181 -42.84%
  QoQ % 33.16% 23.95% -65.32% -22.66% -8.13% 6.18% -
  Horiz. % 43.18% 32.43% 26.16% 75.44% 97.54% 106.18% 100.00%
NP to SH 512 1,063 1,979 2,558 2,595 1,957 981 -35.15%
  QoQ % -51.83% -46.29% -22.63% -1.43% 32.60% 99.49% -
  Horiz. % 52.19% 108.36% 201.73% 260.75% 264.53% 199.49% 100.00%
Tax Rate 2.67 % 2.30 % 1.90 % 0.34 % 0.26 % 0.08 % 0.08 % 934.40%
  QoQ % 16.09% 21.05% 458.82% 30.77% 225.00% 0.00% -
  Horiz. % 3,337.50% 2,875.00% 2,375.00% 425.00% 325.00% 100.00% 100.00%
Total Cost 30,469 31,870 30,843 30,885 31,131 28,793 29,867 1.34%
  QoQ % -4.40% 3.33% -0.14% -0.79% 8.12% -3.60% -
  Horiz. % 102.02% 106.71% 103.27% 103.41% 104.23% 96.40% 100.00%
Net Worth 2,129,400 108,675 3,945,600 263,599 233,199 229,599 23,962 1,885.93%
  QoQ % 1,859.42% -97.25% 1,396.81% 13.04% 1.57% 858.16% -
  Horiz. % 8,886.39% 453.52% 16,465.73% 1,100.05% 973.19% 958.16% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,129,400 108,675 3,945,600 263,599 233,199 229,599 23,962 1,885.93%
  QoQ % 1,859.42% -97.25% 1,396.81% 13.04% 1.57% 858.16% -
  Horiz. % 8,886.39% 453.52% 16,465.73% 1,100.05% 973.19% 958.16% 100.00%
NOSH 23,660,000 1,207,500 43,840,000 3,295,000 2,915,000 2,870,000 399,375 1,415.93%
  QoQ % 1,859.42% -97.25% 1,230.50% 13.04% 1.57% 618.62% -
  Horiz. % 5,924.26% 302.35% 10,977.15% 825.04% 729.89% 718.62% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.65 % 1.19 % 0.99 % 2.80 % 3.57 % 4.17 % 3.80 % -42.63%
  QoQ % 38.66% 20.20% -64.64% -21.57% -14.39% 9.74% -
  Horiz. % 43.42% 31.32% 26.05% 73.68% 93.95% 109.74% 100.00%
ROE 0.02 % 0.98 % 0.05 % 0.97 % 1.11 % 0.85 % 4.09 % -97.11%
  QoQ % -97.96% 1,860.00% -94.85% -12.61% 30.59% -79.22% -
  Horiz. % 0.49% 23.96% 1.22% 23.72% 27.14% 20.78% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.13 2.67 0.07 0.96 1.11 1.05 7.77 -93.44%
  QoQ % -95.13% 3,714.29% -92.71% -13.51% 5.71% -86.49% -
  Horiz. % 1.67% 34.36% 0.90% 12.36% 14.29% 13.51% 100.00%
EPS 0.00 0.09 0.00 0.08 0.09 0.07 0.25 -
  QoQ % 0.00% 0.00% 0.00% -11.11% 28.57% -72.00% -
  Horiz. % 0.00% 36.00% 0.00% 32.00% 36.00% 28.00% 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 0.0900 0.0900 0.0900 0.0800 0.0800 0.0800 0.0600 31.00%
  QoQ % 0.00% 0.00% 12.50% 0.00% 0.00% 33.33% -
  Horiz. % 150.00% 150.00% 150.00% 133.33% 133.33% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.12 4.29 4.14 4.23 4.30 4.00 4.13 -0.16%
  QoQ % -3.96% 3.62% -2.13% -1.63% 7.50% -3.15% -
  Horiz. % 99.76% 103.87% 100.24% 102.42% 104.12% 96.85% 100.00%
EPS 0.07 0.14 0.26 0.34 0.35 0.26 0.13 -33.79%
  QoQ % -50.00% -46.15% -23.53% -2.86% 34.62% 100.00% -
  Horiz. % 53.85% 107.69% 200.00% 261.54% 269.23% 200.00% 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 2.8333 0.1446 5.2498 0.3507 0.3103 0.3055 0.0319 1,885.25%
  QoQ % 1,859.41% -97.25% 1,396.95% 13.02% 1.57% 857.68% -
  Horiz. % 8,881.82% 453.29% 16,457.05% 1,099.37% 972.73% 957.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.0950 0.1150 0.1150 0.1500 0.1750 0.1350 0.1300 -
P/RPS 72.56 4.31 161.84 15.55 15.80 12.89 1.67 1,133.08%
  QoQ % 1,583.53% -97.34% 940.77% -1.58% 22.58% 671.86% -
  Horiz. % 4,344.91% 258.08% 9,691.02% 931.14% 946.11% 771.86% 100.00%
P/EPS 4,390.04 130.63 2,547.55 193.22 196.58 197.98 52.92 1,796.99%
  QoQ % 3,260.67% -94.87% 1,218.47% -1.71% -0.71% 274.11% -
  Horiz. % 8,295.62% 246.84% 4,813.96% 365.12% 371.47% 374.11% 100.00%
EY 0.02 0.77 0.04 0.52 0.51 0.51 1.89 -95.17%
  QoQ % -97.40% 1,825.00% -92.31% 1.96% 0.00% -73.02% -
  Horiz. % 1.06% 40.74% 2.12% 27.51% 26.98% 26.98% 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 1.06 1.28 1.28 1.88 2.19 1.69 2.17 -37.95%
  QoQ % -17.19% 0.00% -31.91% -14.16% 29.59% -22.12% -
  Horiz. % 48.85% 58.99% 58.99% 86.64% 100.92% 77.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 0.1000 0.1000 0.1200 0.1050 0.1800 0.1550 0.1950 -
P/RPS 76.37 3.74 168.88 10.89 16.25 14.81 2.51 872.59%
  QoQ % 1,941.98% -97.79% 1,450.78% -32.98% 9.72% 490.04% -
  Horiz. % 3,042.63% 149.00% 6,728.29% 433.86% 647.41% 590.04% 100.00%
P/EPS 4,621.09 113.59 2,658.31 135.25 202.20 227.31 79.39 1,398.23%
  QoQ % 3,968.22% -95.73% 1,865.48% -33.11% -11.05% 186.32% -
  Horiz. % 5,820.75% 143.08% 3,348.42% 170.36% 254.69% 286.32% 100.00%
EY 0.02 0.88 0.04 0.74 0.49 0.44 1.26 -93.67%
  QoQ % -97.73% 2,100.00% -94.59% 51.02% 11.36% -65.08% -
  Horiz. % 1.59% 69.84% 3.17% 58.73% 38.89% 34.92% 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 1.11 1.11 1.33 1.31 2.25 1.94 3.25 -51.11%
  QoQ % 0.00% -16.54% 1.53% -41.78% 15.98% -40.31% -
  Horiz. % 34.15% 34.15% 40.92% 40.31% 69.23% 59.69% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers