Highlights

[NOVAMSC] QoQ TTM Result on 2011-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 14-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -76.29%    YoY -     -10.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,441 32,269 29,678 27,323 26,328 24,443 23,256 29.96%
  QoQ % 6.73% 8.73% 8.62% 3.78% 7.71% 5.10% -
  Horiz. % 148.10% 138.76% 127.61% 117.49% 113.21% 105.10% 100.00%
PBT -4,362 -4,394 -5,751 -853 -194 281 1,669 -
  QoQ % 0.73% 23.60% -574.21% -339.69% -169.04% -83.16% -
  Horiz. % -261.35% -263.27% -344.58% -51.11% -11.62% 16.84% 100.00%
Tax -5 -5 -5 -5 -5 -5 -10 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NP -4,367 -4,399 -5,756 -858 -199 276 1,659 -
  QoQ % 0.73% 23.58% -570.86% -331.16% -172.10% -83.36% -
  Horiz. % -263.23% -265.16% -346.96% -51.72% -12.00% 16.64% 100.00%
NP to SH -4,052 -4,005 -5,113 349 1,472 1,175 1,212 -
  QoQ % -1.17% 21.67% -1,565.04% -76.29% 25.28% -3.05% -
  Horiz. % -334.32% -330.45% -421.86% 28.80% 121.45% 96.95% 100.00%
Tax Rate - % - % - % - % - % 1.78 % 0.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 196.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 296.67% 100.00%
Total Cost 38,808 36,668 35,434 28,181 26,527 24,167 21,597 47.86%
  QoQ % 5.84% 3.48% 25.74% 6.24% 9.77% 11.90% -
  Horiz. % 179.69% 169.78% 164.07% 130.49% 122.83% 111.90% 100.00%
Net Worth 101,150 23,999 24,702 49,599 146,239 24,351 103,199 -1.33%
  QoQ % 321.46% -2.84% -50.20% -66.08% 500.54% -76.40% -
  Horiz. % 98.01% 23.26% 23.94% 48.06% 141.71% 23.60% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 101,150 23,999 24,702 49,599 146,239 24,351 103,199 -1.33%
  QoQ % 321.46% -2.84% -50.20% -66.08% 500.54% -76.40% -
  Horiz. % 98.01% 23.26% 23.94% 48.06% 141.71% 23.60% 100.00%
NOSH 1,445,000 400,000 411,709 620,000 1,827,999 347,878 1,289,999 7.87%
  QoQ % 261.25% -2.84% -33.60% -66.08% 425.47% -73.03% -
  Horiz. % 112.02% 31.01% 31.92% 48.06% 141.71% 26.97% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.68 % -13.63 % -19.39 % -3.14 % -0.76 % 1.13 % 7.13 % -
  QoQ % 6.97% 29.71% -517.52% -313.16% -167.26% -84.15% -
  Horiz. % -177.84% -191.16% -271.95% -44.04% -10.66% 15.85% 100.00%
ROE -4.01 % -16.69 % -20.70 % 0.70 % 1.01 % 4.83 % 1.17 % -
  QoQ % 75.97% 19.37% -3,057.14% -30.69% -79.09% 312.82% -
  Horiz. % -342.74% -1,426.50% -1,769.23% 59.83% 86.32% 412.82% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.38 8.07 7.21 4.41 1.44 7.03 1.80 20.49%
  QoQ % -70.51% 11.93% 63.49% 206.25% -79.52% 290.56% -
  Horiz. % 132.22% 448.33% 400.56% 245.00% 80.00% 390.56% 100.00%
EPS -0.28 -1.00 -1.24 0.06 0.08 0.34 0.09 -
  QoQ % 72.00% 19.35% -2,166.67% -25.00% -76.47% 277.78% -
  Horiz. % -311.11% -1,111.11% -1,377.78% 66.67% 88.89% 377.78% 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 0.0600 0.0600 0.0800 0.0800 0.0700 0.0800 -8.52%
  QoQ % 16.67% 0.00% -25.00% 0.00% 14.29% -12.50% -
  Horiz. % 87.50% 75.00% 75.00% 100.00% 100.00% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720
30/06/18 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.13 2.93 2.70 2.48 2.39 2.22 2.11 30.10%
  QoQ % 6.83% 8.52% 8.87% 3.77% 7.66% 5.21% -
  Horiz. % 148.34% 138.86% 127.96% 117.54% 113.27% 105.21% 100.00%
EPS -0.37 -0.36 -0.46 0.03 0.13 0.11 0.11 -
  QoQ % -2.78% 21.74% -1,633.33% -76.92% 18.18% 0.00% -
  Horiz. % -336.36% -327.27% -418.18% 27.27% 118.18% 100.00% 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 0.0919 0.0218 0.0224 0.0451 0.1329 0.0221 0.0938 -1.36%
  QoQ % 321.56% -2.68% -50.33% -66.06% 501.36% -76.44% -
  Horiz. % 97.97% 23.24% 23.88% 48.08% 141.68% 23.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/12/18 30/12/18 -
Price 0.0700 0.0800 0.0600 0.0600 0.0700 0.0800 0.0700 -
P/RPS 2.94 0.99 0.83 1.36 4.86 1.14 3.88 -16.90%
  QoQ % 196.97% 19.28% -38.97% -72.02% 326.32% -70.62% -
  Horiz. % 75.77% 25.52% 21.39% 35.05% 125.26% 29.38% 100.00%
P/EPS -24.96 -7.99 -4.83 106.59 86.93 23.69 74.50 -
  QoQ % -212.39% -65.42% -104.53% 22.62% 266.95% -68.20% -
  Horiz. % -33.50% -10.72% -6.48% 143.07% 116.68% 31.80% 100.00%
EY -4.01 -12.52 -20.70 0.94 1.15 4.22 1.34 -
  QoQ % 67.97% 39.52% -2,302.13% -18.26% -72.75% 214.93% -
  Horiz. % -299.25% -934.33% -1,544.78% 70.15% 85.82% 314.93% 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 1.00 1.33 1.00 0.75 0.88 1.14 0.88 8.90%
  QoQ % -24.81% 33.00% 33.33% -14.77% -22.81% 29.55% -
  Horiz. % 113.64% 151.14% 113.64% 85.23% 100.00% 129.55% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 -
Price 0.0800 0.0600 0.0800 0.0800 0.0650 0.0700 0.0800 -
P/RPS 3.36 0.74 1.11 1.82 4.51 1.00 4.44 -16.97%
  QoQ % 354.05% -33.33% -39.01% -59.65% 351.00% -77.48% -
  Horiz. % 75.68% 16.67% 25.00% 40.99% 101.58% 22.52% 100.00%
P/EPS -28.53 -5.99 -6.44 142.12 80.72 20.72 85.15 -
  QoQ % -376.29% 6.99% -104.53% 76.07% 289.58% -75.67% -
  Horiz. % -33.51% -7.03% -7.56% 166.91% 94.80% 24.33% 100.00%
EY -3.51 -16.69 -15.52 0.70 1.24 4.83 1.17 -
  QoQ % 78.97% -7.54% -2,317.14% -43.55% -74.33% 312.82% -
  Horiz. % -300.00% -1,426.50% -1,326.50% 59.83% 105.98% 412.82% 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 1.14 1.00 1.33 1.00 0.81 1.00 1.00 9.14%
  QoQ % 14.00% -24.81% 33.00% 23.46% -19.00% 0.00% -
  Horiz. % 114.00% 100.00% 133.00% 100.00% 81.00% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS