Highlights

[NOVAMSC] QoQ TTM Result on 2016-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     43.75%    YoY -     -71.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 96,811 84,441 70,805 52,810 30,979 32,253 31,152 112.81%
  QoQ % 14.65% 19.26% 34.07% 70.47% -3.95% 3.53% -
  Horiz. % 310.77% 271.06% 227.29% 169.52% 99.44% 103.53% 100.00%
PBT -23,448 -1,853 1,227 1,188 524 392 315 -
  QoQ % -1,165.41% -251.02% 3.28% 126.72% 33.67% 24.44% -
  Horiz. % -7,443.81% -588.25% 389.52% 377.14% 166.35% 124.44% 100.00%
Tax 1,021 -34 -37 -40 -14 -9 -6 -
  QoQ % 3,102.94% 8.11% 7.50% -185.71% -55.56% -50.00% -
  Horiz. % -17,016.67% 566.67% 616.67% 666.67% 233.33% 150.00% 100.00%
NP -22,427 -1,887 1,190 1,148 510 383 309 -
  QoQ % -1,088.50% -258.57% 3.66% 125.10% 33.16% 23.95% -
  Horiz. % -7,257.93% -610.68% 385.11% 371.52% 165.05% 123.95% 100.00%
NP to SH -20,427 -2,459 658 736 512 1,063 1,979 -
  QoQ % -730.70% -473.71% -10.60% 43.75% -51.83% -46.29% -
  Horiz. % -1,032.19% -124.25% 33.25% 37.19% 25.87% 53.71% 100.00%
Tax Rate - % - % 3.02 % 3.37 % 2.67 % 2.30 % 1.90 % -
  QoQ % 0.00% 0.00% -10.39% 26.22% 16.09% 21.05% -
  Horiz. % 0.00% 0.00% 158.95% 177.37% 140.53% 121.05% 100.00%
Total Cost 119,238 86,328 69,615 51,662 30,469 31,870 30,843 146.12%
  QoQ % 38.12% 24.01% 34.75% 69.56% -4.40% 3.33% -
  Horiz. % 386.60% 279.89% 225.71% 167.50% 98.79% 103.33% 100.00%
Net Worth 40,994 61,491 0 54,338 2,129,400 108,675 3,945,600 -95.23%
  QoQ % -33.33% 0.00% 0.00% -97.45% 1,859.42% -97.25% -
  Horiz. % 1.04% 1.56% 0.00% 1.38% 53.97% 2.75% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 40,994 61,491 0 54,338 2,129,400 108,675 3,945,600 -95.23%
  QoQ % -33.33% 0.00% 0.00% -97.45% 1,859.42% -97.25% -
  Horiz. % 1.04% 1.56% 0.00% 1.38% 53.97% 2.75% 100.00%
NOSH 683,240 683,241 683,241 603,760 23,660,000 1,207,500 43,840,000 -93.74%
  QoQ % -0.00% 0.00% 13.16% -97.45% 1,859.42% -97.25% -
  Horiz. % 1.56% 1.56% 1.56% 1.38% 53.97% 2.75% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -23.17 % -2.23 % 1.68 % 2.17 % 1.65 % 1.19 % 0.99 % -
  QoQ % -939.01% -232.74% -22.58% 31.52% 38.66% 20.20% -
  Horiz. % -2,340.40% -225.25% 169.70% 219.19% 166.67% 120.20% 100.00%
ROE -49.83 % -4.00 % - % 1.35 % 0.02 % 0.98 % 0.05 % -
  QoQ % -1,145.75% 0.00% 0.00% 6,650.00% -97.96% 1,860.00% -
  Horiz. % -99,660.00% -8,000.00% 0.00% 2,700.00% 40.00% 1,960.00% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.17 12.36 10.36 8.75 0.13 2.67 0.07 3,336.46%
  QoQ % 14.64% 19.31% 18.40% 6,630.77% -95.13% 3,714.29% -
  Horiz. % 20,242.86% 17,657.14% 14,800.00% 12,500.00% 185.71% 3,814.29% 100.00%
EPS -2.99 -0.36 0.10 0.12 0.00 0.09 0.00 -
  QoQ % -730.56% -460.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % -3,322.22% -400.00% 111.11% 133.33% 0.00% 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 0.0600 0.0900 0.0000 0.0900 0.0900 0.0900 0.0900 -23.67%
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.88 11.24 9.42 7.03 4.12 4.29 4.14 112.97%
  QoQ % 14.59% 19.32% 34.00% 70.63% -3.96% 3.62% -
  Horiz. % 311.11% 271.50% 227.54% 169.81% 99.52% 103.62% 100.00%
EPS -2.72 -0.33 0.09 0.10 0.07 0.14 0.26 -
  QoQ % -724.24% -466.67% -10.00% 42.86% -50.00% -46.15% -
  Horiz. % -1,046.15% -126.92% 34.62% 38.46% 26.92% 53.85% 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 0.0545 0.0818 0.0000 0.0723 2.8333 0.1446 5.2498 -95.23%
  QoQ % -33.37% 0.00% 0.00% -97.45% 1,859.41% -97.25% -
  Horiz. % 1.04% 1.56% 0.00% 1.38% 53.97% 2.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0950 0.0800 0.0900 0.1000 0.0950 0.1150 0.1150 -
P/RPS 0.67 0.65 0.87 1.14 72.56 4.31 161.84 -97.41%
  QoQ % 3.08% -25.29% -23.68% -98.43% 1,583.53% -97.34% -
  Horiz. % 0.41% 0.40% 0.54% 0.70% 44.83% 2.66% 100.00%
P/EPS -3.18 -22.23 93.45 82.03 4,390.04 130.63 2,547.55 -
  QoQ % 85.70% -123.79% 13.92% -98.13% 3,260.67% -94.87% -
  Horiz. % -0.12% -0.87% 3.67% 3.22% 172.32% 5.13% 100.00%
EY -31.47 -4.50 1.07 1.22 0.02 0.77 0.04 -
  QoQ % -599.33% -520.56% -12.30% 6,000.00% -97.40% 1,825.00% -
  Horiz. % -78,675.00% -11,250.00% 2,675.00% 3,050.00% 50.00% 1,925.00% 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 1.58 0.89 0.00 1.11 1.06 1.28 1.28 15.06%
  QoQ % 77.53% 0.00% 0.00% 4.72% -17.19% 0.00% -
  Horiz. % 123.44% 69.53% 0.00% 86.72% 82.81% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 24/02/16 25/11/15 -
Price 0.0800 0.0950 0.0900 0.1000 0.1000 0.1000 0.1200 -
P/RPS 0.56 0.77 0.87 1.14 76.37 3.74 168.88 -97.77%
  QoQ % -27.27% -11.49% -23.68% -98.51% 1,941.98% -97.79% -
  Horiz. % 0.33% 0.46% 0.52% 0.68% 45.22% 2.21% 100.00%
P/EPS -2.68 -26.40 93.45 82.03 4,621.09 113.59 2,658.31 -
  QoQ % 89.85% -128.25% 13.92% -98.22% 3,968.22% -95.73% -
  Horiz. % -0.10% -0.99% 3.52% 3.09% 173.84% 4.27% 100.00%
EY -37.37 -3.79 1.07 1.22 0.02 0.88 0.04 -
  QoQ % -886.02% -454.21% -12.30% 6,000.00% -97.73% 2,100.00% -
  Horiz. % -93,425.00% -9,475.00% 2,675.00% 3,050.00% 50.00% 2,200.00% 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 1.06 0.00 1.11 1.11 1.11 1.33 -
  QoQ % 25.47% 0.00% 0.00% 0.00% 0.00% -16.54% -
  Horiz. % 100.00% 79.70% 0.00% 83.46% 83.46% 83.46% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers