Highlights

[NOVAMSC] QoQ TTM Result on 2009-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     12.75%    YoY -     201.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 22,491 22,271 21,604 21,772 21,531 21,476 20,965 4.81%
  QoQ % 0.99% 3.09% -0.77% 1.12% 0.26% 2.44% -
  Horiz. % 107.28% 106.23% 103.05% 103.85% 102.70% 102.44% 100.00%
PBT 1,178 786 769 793 786 846 -294 -
  QoQ % 49.87% 2.21% -3.03% 0.89% -7.09% 387.76% -
  Horiz. % -400.68% -267.35% -261.56% -269.73% -267.35% -287.76% 100.00%
Tax -133 226 236 498 359 0 -7 615.89%
  QoQ % -158.85% -4.24% -52.61% 38.72% 0.00% 0.00% -
  Horiz. % 1,900.00% -3,228.57% -3,371.43% -7,114.29% -5,128.57% -0.00% 100.00%
NP 1,045 1,012 1,005 1,291 1,145 846 -301 -
  QoQ % 3.26% 0.70% -22.15% 12.75% 35.34% 381.06% -
  Horiz. % -347.18% -336.21% -333.89% -428.90% -380.40% -281.06% 100.00%
NP to SH -213 -167 1,005 1,291 1,145 846 -301 -20.64%
  QoQ % -27.54% -116.62% -22.15% 12.75% 35.34% 381.06% -
  Horiz. % 70.76% 55.48% -333.89% -428.90% -380.40% -281.06% 100.00%
Tax Rate 11.29 % -28.75 % -30.69 % -62.80 % -45.67 % - % - % -
  QoQ % 139.27% 6.32% 51.13% -37.51% 0.00% 0.00% -
  Horiz. % -24.72% 62.95% 67.20% 137.51% 100.00% - -
Total Cost 21,446 21,259 20,599 20,481 20,386 20,630 21,266 0.57%
  QoQ % 0.88% 3.20% 0.58% 0.47% -1.18% -2.99% -
  Horiz. % 100.85% 99.97% 96.86% 96.31% 95.86% 97.01% 100.00%
Net Worth 25,405 25,900 29,400 0 26,600 21,350 21,599 11.46%
  QoQ % -1.91% -11.90% 0.00% 0.00% 24.59% -1.16% -
  Horiz. % 117.62% 119.91% 136.11% 0.00% 123.15% 98.84% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 25,405 25,900 29,400 0 26,600 21,350 21,599 11.46%
  QoQ % -1.91% -11.90% 0.00% 0.00% 24.59% -1.16% -
  Horiz. % 117.62% 119.91% 136.11% 0.00% 123.15% 98.84% 100.00%
NOSH 362,941 370,000 420,000 355,555 380,000 305,000 360,000 0.55%
  QoQ % -1.91% -11.90% 18.13% -6.43% 24.59% -15.28% -
  Horiz. % 100.82% 102.78% 116.67% 98.77% 105.56% 84.72% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.65 % 4.54 % 4.65 % 5.93 % 5.32 % 3.94 % -1.44 % -
  QoQ % 2.42% -2.37% -21.59% 11.47% 35.03% 373.61% -
  Horiz. % -322.92% -315.28% -322.92% -411.81% -369.44% -273.61% 100.00%
ROE -0.84 % -0.64 % 3.42 % - % 4.30 % 3.96 % -1.39 % -28.59%
  QoQ % -31.25% -118.71% 0.00% 0.00% 8.59% 384.89% -
  Horiz. % 60.43% 46.04% -246.04% 0.00% -309.35% -284.89% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.20 6.02 5.14 6.12 5.67 7.04 5.82 4.32%
  QoQ % 2.99% 17.12% -16.01% 7.94% -19.46% 20.96% -
  Horiz. % 106.53% 103.44% 88.32% 105.15% 97.42% 120.96% 100.00%
EPS -0.06 -0.05 0.24 0.36 0.30 0.28 -0.08 -17.50%
  QoQ % -20.00% -120.83% -33.33% 20.00% 7.14% 450.00% -
  Horiz. % 75.00% 62.50% -300.00% -450.00% -375.00% -350.00% 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 0.0700 0.0700 0.0700 0.0000 0.0700 0.0700 0.0600 10.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 116.67% 116.67% 116.67% 0.00% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.99 2.96 2.87 2.90 2.86 2.86 2.79 4.74%
  QoQ % 1.01% 3.14% -1.03% 1.40% 0.00% 2.51% -
  Horiz. % 107.17% 106.09% 102.87% 103.94% 102.51% 102.51% 100.00%
EPS -0.03 -0.02 0.13 0.17 0.15 0.11 -0.04 -17.50%
  QoQ % -50.00% -115.38% -23.53% 13.33% 36.36% 375.00% -
  Horiz. % 75.00% 50.00% -325.00% -425.00% -375.00% -275.00% 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 0.0338 0.0345 0.0391 0.0000 0.0354 0.0284 0.0287 11.55%
  QoQ % -2.03% -11.76% 0.00% 0.00% 24.65% -1.05% -
  Horiz. % 117.77% 120.21% 136.24% 0.00% 123.34% 98.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.0600 0.0600 0.0700 0.0600 0.0600 0.0500 0.0500 -
P/RPS 0.97 1.00 1.36 0.98 1.06 0.71 0.86 8.38%
  QoQ % -3.00% -26.47% 38.78% -7.55% 49.30% -17.44% -
  Horiz. % 112.79% 116.28% 158.14% 113.95% 123.26% 82.56% 100.00%
P/EPS -102.24 -132.93 29.25 16.52 19.91 18.03 -59.80 43.12%
  QoQ % 23.09% -554.46% 77.06% -17.03% 10.43% 130.15% -
  Horiz. % 170.97% 222.29% -48.91% -27.63% -33.29% -30.15% 100.00%
EY -0.98 -0.75 3.42 6.05 5.02 5.55 -1.67 -29.98%
  QoQ % -30.67% -121.93% -43.47% 20.52% -9.55% 432.34% -
  Horiz. % 58.68% 44.91% -204.79% -362.28% -300.60% -332.34% 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 0.86 0.86 1.00 0.00 0.86 0.71 0.83 2.40%
  QoQ % 0.00% -14.00% 0.00% 0.00% 21.13% -14.46% -
  Horiz. % 103.61% 103.61% 120.48% 0.00% 103.61% 85.54% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 24/11/09 26/08/09 27/05/09 23/02/09 -
Price 0.0600 0.0600 0.0700 0.0600 0.0600 0.0600 0.0500 -
P/RPS 0.97 1.00 1.36 0.98 1.06 0.85 0.86 8.38%
  QoQ % -3.00% -26.47% 38.78% -7.55% 24.71% -1.16% -
  Horiz. % 112.79% 116.28% 158.14% 113.95% 123.26% 98.84% 100.00%
P/EPS -102.24 -132.93 29.25 16.52 19.91 21.63 -59.80 43.12%
  QoQ % 23.09% -554.46% 77.06% -17.03% -7.95% 136.17% -
  Horiz. % 170.97% 222.29% -48.91% -27.63% -33.29% -36.17% 100.00%
EY -0.98 -0.75 3.42 6.05 5.02 4.62 -1.67 -29.98%
  QoQ % -30.67% -121.93% -43.47% 20.52% 8.66% 376.65% -
  Horiz. % 58.68% 44.91% -204.79% -362.28% -300.60% -276.65% 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 0.86 0.86 1.00 0.00 0.86 0.86 0.83 2.40%
  QoQ % 0.00% -14.00% 0.00% 0.00% 0.00% 3.61% -
  Horiz. % 103.61% 103.61% 120.48% 0.00% 103.61% 103.61% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

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