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 - 1,007,089
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.61 8.38 7.03 5.24 3.08 3.20 3.09 112.92%
  QoQ % 14.68% 19.20% 34.16% 70.13% -3.75% 3.56% -
  Horiz. % 311.00% 271.20% 227.51% 169.58% 99.68% 103.56% 100.00%
EPS -2.03 -0.24 0.07 0.07 0.05 0.11 0.20 -
  QoQ % -745.83% -442.86% 0.00% 40.00% -54.55% -45.00% -
  Horiz. % -1,015.00% -120.00% 35.00% 35.00% 25.00% 55.00% 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 0.0407 0.0611 0.0000 0.0540 2.1144 0.1079 3.9178 -95.23%
  QoQ % -33.39% 0.00% 0.00% -97.45% 1,859.59% -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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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!

TOP ARTICLES

1. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS