Highlights

[NOVAMSC] QoQ TTM Result on 2018-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     44.93%    YoY -     92.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 53,019 56,390 57,253 65,263 72,974 79,643 82,255 -25.40%
  QoQ % -5.98% -1.51% -12.27% -10.57% -8.37% -3.18% -
  Horiz. % 64.46% 68.56% 69.60% 79.34% 88.72% 96.82% 100.00%
PBT 366 -2,353 -3,235 -4,118 -4,441 -19,479 -22,505 -
  QoQ % 115.55% 27.26% 21.44% 7.27% 77.20% 13.45% -
  Horiz. % -1.63% 10.46% 14.37% 18.30% 19.73% 86.55% 100.00%
Tax -1 -356 -332 -182 -33 1,256 1,233 -
  QoQ % 99.72% -7.23% -82.42% -451.52% -102.63% 1.87% -
  Horiz. % -0.08% -28.87% -26.93% -14.76% -2.68% 101.87% 100.00%
NP 365 -2,709 -3,567 -4,300 -4,474 -18,223 -21,272 -
  QoQ % 113.47% 24.05% 17.05% 3.89% 75.45% 14.33% -
  Horiz. % -1.72% 12.74% 16.77% 20.21% 21.03% 85.67% 100.00%
NP to SH 8,235 6,162 5,699 -1,445 -2,624 -14,830 -18,350 -
  QoQ % 33.64% 8.12% 494.39% 44.93% 82.31% 19.18% -
  Horiz. % -44.88% -33.58% -31.06% 7.87% 14.30% 80.82% 100.00%
Tax Rate 0.27 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 52,654 59,099 60,820 69,563 77,448 97,866 103,527 -36.31%
  QoQ % -10.91% -2.83% -12.57% -10.18% -20.86% -5.47% -
  Horiz. % 50.86% 57.09% 58.75% 67.19% 74.81% 94.53% 100.00%
Net Worth 52,609 60,125 52,609 43,262 40,994 40,994 47,826 6.57%
  QoQ % -12.50% 14.29% 21.60% 5.53% -0.00% -14.29% -
  Horiz. % 110.00% 125.71% 110.00% 90.46% 85.71% 85.71% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 52,609 60,125 52,609 43,262 40,994 40,994 47,826 6.57%
  QoQ % -12.50% 14.29% 21.60% 5.53% -0.00% -14.29% -
  Horiz. % 110.00% 125.71% 110.00% 90.46% 85.71% 85.71% 100.00%
NOSH 751,564 751,564 751,564 689,998 683,240 683,241 683,241 6.57%
  QoQ % 0.00% 0.00% 8.92% 0.99% -0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.99% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.69 % -4.80 % -6.23 % -6.59 % -6.13 % -22.88 % -25.86 % -
  QoQ % 114.37% 22.95% 5.46% -7.50% 73.21% 11.52% -
  Horiz. % -2.67% 18.56% 24.09% 25.48% 23.70% 88.48% 100.00%
ROE 15.65 % 10.25 % 10.83 % -3.34 % -6.40 % -36.18 % -38.37 % -
  QoQ % 52.68% -5.36% 424.25% 47.81% 82.31% 5.71% -
  Horiz. % -40.79% -26.71% -28.23% 8.70% 16.68% 94.29% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 7.05 7.50 7.62 9.46 10.68 11.66 12.04 -30.03%
  QoQ % -6.00% -1.57% -19.45% -11.42% -8.40% -3.16% -
  Horiz. % 58.55% 62.29% 63.29% 78.57% 88.70% 96.84% 100.00%
EPS 1.10 0.82 0.76 -0.21 -0.38 -2.17 -2.69 -
  QoQ % 34.15% 7.89% 461.90% 44.74% 82.49% 19.33% -
  Horiz. % -40.89% -30.48% -28.25% 7.81% 14.13% 80.67% 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 0.0700 0.0800 0.0700 0.0627 0.0600 0.0600 0.0700 -
  QoQ % -12.50% 14.29% 11.64% 4.50% 0.00% -14.29% -
  Horiz. % 100.00% 114.29% 100.00% 89.57% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 7.05 7.50 7.62 8.68 9.71 10.60 10.94 -25.41%
  QoQ % -6.00% -1.57% -12.21% -10.61% -8.40% -3.11% -
  Horiz. % 64.44% 68.56% 69.65% 79.34% 88.76% 96.89% 100.00%
EPS 1.10 0.82 0.76 -0.19 -0.35 -1.97 -2.44 -
  QoQ % 34.15% 7.89% 500.00% 45.71% 82.23% 19.26% -
  Horiz. % -45.08% -33.61% -31.15% 7.79% 14.34% 80.74% 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 0.0700 0.0800 0.0700 0.0576 0.0545 0.0545 0.0636 6.61%
  QoQ % -12.50% 14.29% 21.53% 5.69% 0.00% -14.31% -
  Horiz. % 110.06% 125.79% 110.06% 90.57% 85.69% 85.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1250 0.1050 0.1650 0.1350 0.1000 0.1300 0.0800 -
P/RPS 1.77 1.40 2.17 1.43 0.94 1.12 0.66 93.14%
  QoQ % 26.43% -35.48% 51.75% 52.13% -16.07% 69.70% -
  Horiz. % 268.18% 212.12% 328.79% 216.67% 142.42% 169.70% 100.00%
P/EPS 11.41 12.81 21.76 -64.46 -26.04 -5.99 -2.98 -
  QoQ % -10.93% -41.13% 133.76% -147.54% -334.72% -101.01% -
  Horiz. % -382.89% -429.87% -730.20% 2,163.09% 873.83% 201.01% 100.00%
EY 8.77 7.81 4.60 -1.55 -3.84 -16.70 -33.57 -
  QoQ % 12.29% 69.78% 396.77% 59.64% 77.01% 50.25% -
  Horiz. % -26.12% -23.26% -13.70% 4.62% 11.44% 49.75% 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 1.79 1.31 2.36 2.15 1.67 2.17 1.14 35.13%
  QoQ % 36.64% -44.49% 9.77% 28.74% -23.04% 90.35% -
  Horiz. % 157.02% 114.91% 207.02% 188.60% 146.49% 190.35% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 -
Price 0.0950 0.1200 0.1400 0.1650 0.1050 0.1150 0.1050 -
P/RPS 1.35 1.60 1.84 1.74 0.98 0.99 0.87 34.07%
  QoQ % -15.62% -13.04% 5.75% 77.55% -1.01% 13.79% -
  Horiz. % 155.17% 183.91% 211.49% 200.00% 112.64% 113.79% 100.00%
P/EPS 8.67 14.64 18.46 -78.79 -27.34 -5.30 -3.91 -
  QoQ % -40.78% -20.69% 123.43% -188.19% -415.85% -35.55% -
  Horiz. % -221.74% -374.42% -472.12% 2,015.09% 699.23% 135.55% 100.00%
EY 11.53 6.83 5.42 -1.27 -3.66 -18.87 -25.58 -
  QoQ % 68.81% 26.01% 526.77% 65.30% 80.60% 26.23% -
  Horiz. % -45.07% -26.70% -21.19% 4.96% 14.31% 73.77% 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 1.36 1.50 2.00 2.63 1.75 1.92 1.50 -6.33%
  QoQ % -9.33% -25.00% -23.95% 50.29% -8.85% 28.00% -
  Horiz. % 90.67% 100.00% 133.33% 175.33% 116.67% 128.00% 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.
 


 

114  105  381  1696 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 PUC 0.0550.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PA 0.065+0.005 
Partners & Brokers