Highlights

[NOVAMSC] QoQ TTM Result on 2010-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     282.63%    YoY -     -69.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 26,328 24,443 23,256 22,193 22,491 22,271 21,604 14.13%
  QoQ % 7.71% 5.10% 4.79% -1.32% 0.99% 3.09% -
  Horiz. % 121.87% 113.14% 107.65% 102.73% 104.11% 103.09% 100.00%
PBT -194 281 1,669 1,565 1,178 786 769 -
  QoQ % -169.04% -83.16% 6.65% 32.85% 49.87% 2.21% -
  Horiz. % -25.23% 36.54% 217.04% 203.51% 153.19% 102.21% 100.00%
Tax -5 -5 -10 -272 -133 226 236 -
  QoQ % 0.00% 50.00% 96.32% -104.51% -158.85% -4.24% -
  Horiz. % -2.12% -2.12% -4.24% -115.25% -56.36% 95.76% 100.00%
NP -199 276 1,659 1,293 1,045 1,012 1,005 -
  QoQ % -172.10% -83.36% 28.31% 23.73% 3.26% 0.70% -
  Horiz. % -19.80% 27.46% 165.07% 128.66% 103.98% 100.70% 100.00%
NP to SH 1,472 1,175 1,212 389 -213 -167 1,005 29.06%
  QoQ % 25.28% -3.05% 211.57% 282.63% -27.54% -116.62% -
  Horiz. % 146.47% 116.92% 120.60% 38.71% -21.19% -16.62% 100.00%
Tax Rate - % 1.78 % 0.60 % 17.38 % 11.29 % -28.75 % -30.69 % -
  QoQ % 0.00% 196.67% -96.55% 53.94% 139.27% 6.32% -
  Horiz. % 0.00% -5.80% -1.96% -56.63% -36.79% 93.68% 100.00%
Total Cost 26,527 24,167 21,597 20,900 21,446 21,259 20,599 18.42%
  QoQ % 9.77% 11.90% 3.33% -2.55% 0.88% 3.20% -
  Horiz. % 128.78% 117.32% 104.84% 101.46% 104.11% 103.20% 100.00%
Net Worth 146,239 24,351 103,199 41,261 25,405 25,900 29,400 192.25%
  QoQ % 500.54% -76.40% 150.11% 62.41% -1.91% -11.90% -
  Horiz. % 497.41% 82.83% 351.02% 140.34% 86.41% 88.10% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 146,239 24,351 103,199 41,261 25,405 25,900 29,400 192.25%
  QoQ % 500.54% -76.40% 150.11% 62.41% -1.91% -11.90% -
  Horiz. % 497.41% 82.83% 351.02% 140.34% 86.41% 88.10% 100.00%
NOSH 1,827,999 347,878 1,289,999 589,444 362,941 370,000 420,000 167.29%
  QoQ % 425.47% -73.03% 118.85% 62.41% -1.91% -11.90% -
  Horiz. % 435.24% 82.83% 307.14% 140.34% 86.41% 88.10% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.76 % 1.13 % 7.13 % 5.83 % 4.65 % 4.54 % 4.65 % -
  QoQ % -167.26% -84.15% 22.30% 25.38% 2.42% -2.37% -
  Horiz. % -16.34% 24.30% 153.33% 125.38% 100.00% 97.63% 100.00%
ROE 1.01 % 4.83 % 1.17 % 0.94 % -0.84 % -0.64 % 3.42 % -55.75%
  QoQ % -79.09% 312.82% 24.47% 211.90% -31.25% -118.71% -
  Horiz. % 29.53% 141.23% 34.21% 27.49% -24.56% -18.71% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.44 7.03 1.80 3.77 6.20 6.02 5.14 -57.28%
  QoQ % -79.52% 290.56% -52.25% -39.19% 2.99% 17.12% -
  Horiz. % 28.02% 136.77% 35.02% 73.35% 120.62% 117.12% 100.00%
EPS 0.08 0.34 0.09 0.07 -0.06 -0.05 0.24 -52.02%
  QoQ % -76.47% 277.78% 28.57% 216.67% -20.00% -120.83% -
  Horiz. % 33.33% 141.67% 37.50% 29.17% -25.00% -20.83% 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 0.0800 0.0700 0.0800 0.0700 0.0700 0.0700 0.0700 9.34%
  QoQ % 14.29% -12.50% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 100.00% 114.29% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.50 3.25 3.09 2.95 2.99 2.96 2.87 14.19%
  QoQ % 7.69% 5.18% 4.75% -1.34% 1.01% 3.14% -
  Horiz. % 121.95% 113.24% 107.67% 102.79% 104.18% 103.14% 100.00%
EPS 0.20 0.16 0.16 0.05 -0.03 -0.02 0.13 33.37%
  QoQ % 25.00% 0.00% 220.00% 266.67% -50.00% -115.38% -
  Horiz. % 153.85% 123.08% 123.08% 38.46% -23.08% -15.38% 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 0.1946 0.0324 0.1373 0.0549 0.0338 0.0345 0.0391 192.36%
  QoQ % 500.62% -76.40% 150.09% 62.43% -2.03% -11.76% -
  Horiz. % 497.70% 82.86% 351.15% 140.41% 86.45% 88.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.0700 0.0800 0.0700 0.0700 0.0600 0.0600 0.0700 -
P/RPS 4.86 1.14 3.88 1.86 0.97 1.00 1.36 134.29%
  QoQ % 326.32% -70.62% 108.60% 91.75% -3.00% -26.47% -
  Horiz. % 357.35% 83.82% 285.29% 136.76% 71.32% 73.53% 100.00%
P/EPS 86.93 23.69 74.50 106.07 -102.24 -132.93 29.25 107.12%
  QoQ % 266.95% -68.20% -29.76% 203.75% 23.09% -554.46% -
  Horiz. % 297.20% 80.99% 254.70% 362.63% -349.54% -454.46% 100.00%
EY 1.15 4.22 1.34 0.94 -0.98 -0.75 3.42 -51.74%
  QoQ % -72.75% 214.93% 42.55% 195.92% -30.67% -121.93% -
  Horiz. % 33.63% 123.39% 39.18% 27.49% -28.65% -21.93% 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 0.88 1.14 0.88 1.00 0.86 0.86 1.00 -8.19%
  QoQ % -22.81% 29.55% -12.00% 16.28% 0.00% -14.00% -
  Horiz. % 88.00% 114.00% 88.00% 100.00% 86.00% 86.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.0650 0.0700 0.0800 0.0700 0.0600 0.0600 0.0700 -
P/RPS 4.51 1.00 4.44 1.86 0.97 1.00 1.36 122.87%
  QoQ % 351.00% -77.48% 138.71% 91.75% -3.00% -26.47% -
  Horiz. % 331.62% 73.53% 326.47% 136.76% 71.32% 73.53% 100.00%
P/EPS 80.72 20.72 85.15 106.07 -102.24 -132.93 29.25 97.11%
  QoQ % 289.58% -75.67% -19.72% 203.75% 23.09% -554.46% -
  Horiz. % 275.97% 70.84% 291.11% 362.63% -349.54% -454.46% 100.00%
EY 1.24 4.83 1.17 0.94 -0.98 -0.75 3.42 -49.25%
  QoQ % -74.33% 312.82% 24.47% 195.92% -30.67% -121.93% -
  Horiz. % 36.26% 141.23% 34.21% 27.49% -28.65% -21.93% 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 0.81 1.00 1.00 1.00 0.86 0.86 1.00 -13.14%
  QoQ % -19.00% 0.00% 0.00% 16.28% 0.00% -14.00% -
  Horiz. % 81.00% 100.00% 100.00% 100.00% 86.00% 86.00% 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.
 


 

218  295  517  1284 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.335-0.06 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.835+0.02 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers