Highlights

[NOVAMSC] QoQ TTM Result on 2012-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     7.87%    YoY -     -1,169.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 29,383 30,683 31,255 36,022 34,441 32,269 29,678 -0.66%
  QoQ % -4.24% -1.83% -13.23% 4.59% 6.73% 8.73% -
  Horiz. % 99.01% 103.39% 105.31% 121.38% 116.05% 108.73% 100.00%
PBT -4,504 -4,616 -3,842 -4,163 -4,362 -4,394 -5,751 -15.05%
  QoQ % 2.43% -20.15% 7.71% 4.56% 0.73% 23.60% -
  Horiz. % 78.32% 80.26% 66.81% 72.39% 75.85% 76.40% 100.00%
Tax 0 0 -5 -5 -5 -5 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NP -4,504 -4,616 -3,847 -4,168 -4,367 -4,399 -5,756 -15.10%
  QoQ % 2.43% -19.99% 7.70% 4.56% 0.73% 23.58% -
  Horiz. % 78.25% 80.19% 66.83% 72.41% 75.87% 76.42% 100.00%
NP to SH -4,491 -4,074 -3,242 -3,733 -4,052 -4,005 -5,113 -8.29%
  QoQ % -10.24% -25.66% 13.15% 7.87% -1.17% 21.67% -
  Horiz. % 87.83% 79.68% 63.41% 73.01% 79.25% 78.33% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 33,887 35,299 35,102 40,190 38,808 36,668 35,434 -2.93%
  QoQ % -4.00% 0.56% -12.66% 3.56% 5.84% 3.48% -
  Horiz. % 95.63% 99.62% 99.06% 113.42% 109.52% 103.48% 100.00%
Net Worth 24,999 24,222 23,812 29,983 101,150 23,999 24,702 0.80%
  QoQ % 3.21% 1.72% -20.58% -70.36% 321.46% -2.84% -
  Horiz. % 101.20% 98.06% 96.40% 121.38% 409.47% 97.16% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,999 24,222 23,812 29,983 101,150 23,999 24,702 0.80%
  QoQ % 3.21% 1.72% -20.58% -70.36% 321.46% -2.84% -
  Horiz. % 101.20% 98.06% 96.40% 121.38% 409.47% 97.16% 100.00%
NOSH 499,999 484,444 396,880 428,333 1,445,000 400,000 411,709 13.84%
  QoQ % 3.21% 22.06% -7.34% -70.36% 261.25% -2.84% -
  Horiz. % 121.44% 117.67% 96.40% 104.04% 350.98% 97.16% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -15.33 % -15.04 % -12.31 % -11.57 % -12.68 % -13.63 % -19.39 % -14.51%
  QoQ % -1.93% -22.18% -6.40% 8.75% 6.97% 29.71% -
  Horiz. % 79.06% 77.57% 63.49% 59.67% 65.39% 70.29% 100.00%
ROE -17.96 % -16.82 % -13.61 % -12.45 % -4.01 % -16.69 % -20.70 % -9.04%
  QoQ % -6.78% -23.59% -9.32% -210.47% 75.97% 19.37% -
  Horiz. % 86.76% 81.26% 65.75% 60.14% 19.37% 80.63% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.88 6.33 7.88 8.41 2.38 8.07 7.21 -12.72%
  QoQ % -7.11% -19.67% -6.30% 253.36% -70.51% 11.93% -
  Horiz. % 81.55% 87.79% 109.29% 116.64% 33.01% 111.93% 100.00%
EPS -0.90 -0.84 -0.82 -0.87 -0.28 -1.00 -1.24 -19.25%
  QoQ % -7.14% -2.44% 5.75% -210.71% 72.00% 19.35% -
  Horiz. % 72.58% 67.74% 66.13% 70.16% 22.58% 80.65% 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 0.0500 0.0500 0.0600 0.0700 0.0700 0.0600 0.0600 -11.45%
  QoQ % 0.00% -16.67% -14.29% 0.00% 16.67% 0.00% -
  Horiz. % 83.33% 83.33% 100.00% 116.67% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.91 4.08 4.16 4.79 4.58 4.29 3.95 -0.68%
  QoQ % -4.17% -1.92% -13.15% 4.59% 6.76% 8.61% -
  Horiz. % 98.99% 103.29% 105.32% 121.27% 115.95% 108.61% 100.00%
EPS -0.60 -0.54 -0.43 -0.50 -0.54 -0.53 -0.68 -8.01%
  QoQ % -11.11% -25.58% 14.00% 7.41% -1.89% 22.06% -
  Horiz. % 88.24% 79.41% 63.24% 73.53% 79.41% 77.94% 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 0.0333 0.0322 0.0317 0.0399 0.1346 0.0319 0.0329 0.81%
  QoQ % 3.42% 1.58% -20.55% -70.36% 321.94% -3.04% -
  Horiz. % 101.22% 97.87% 96.35% 121.28% 409.12% 96.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.0600 0.0500 0.0600 0.0600 0.0700 0.0800 0.0600 -
P/RPS 1.02 0.79 0.76 0.71 2.94 0.99 0.83 14.75%
  QoQ % 29.11% 3.95% 7.04% -75.85% 196.97% 19.28% -
  Horiz. % 122.89% 95.18% 91.57% 85.54% 354.22% 119.28% 100.00%
P/EPS -6.68 -5.95 -7.35 -6.88 -24.96 -7.99 -4.83 24.16%
  QoQ % -12.27% 19.05% -6.83% 72.44% -212.39% -65.42% -
  Horiz. % 138.30% 123.19% 152.17% 142.44% 516.77% 165.42% 100.00%
EY -14.97 -16.82 -13.61 -14.53 -4.01 -12.52 -20.70 -19.45%
  QoQ % 11.00% -23.59% 6.33% -262.34% 67.97% 39.52% -
  Horiz. % 72.32% 81.26% 65.75% 70.19% 19.37% 60.48% 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 1.20 1.00 1.00 0.86 1.00 1.33 1.00 12.94%
  QoQ % 20.00% 0.00% 16.28% -14.00% -24.81% 33.00% -
  Horiz. % 120.00% 100.00% 100.00% 86.00% 100.00% 133.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 25/05/12 27/02/12 -
Price 0.0650 0.0600 0.0600 0.0600 0.0800 0.0600 0.0800 -
P/RPS 1.11 0.95 0.76 0.71 3.36 0.74 1.11 -
  QoQ % 16.84% 25.00% 7.04% -78.87% 354.05% -33.33% -
  Horiz. % 100.00% 85.59% 68.47% 63.96% 302.70% 66.67% 100.00%
P/EPS -7.24 -7.13 -7.35 -6.88 -28.53 -5.99 -6.44 8.13%
  QoQ % -1.54% 2.99% -6.83% 75.89% -376.29% 6.99% -
  Horiz. % 112.42% 110.71% 114.13% 106.83% 443.01% 93.01% 100.00%
EY -13.82 -14.02 -13.61 -14.53 -3.51 -16.69 -15.52 -7.45%
  QoQ % 1.43% -3.01% 6.33% -313.96% 78.97% -7.54% -
  Horiz. % 89.05% 90.34% 87.69% 93.62% 22.62% 107.54% 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 1.30 1.20 1.00 0.86 1.14 1.00 1.33 -1.51%
  QoQ % 8.33% 20.00% 16.28% -24.56% 14.00% -24.81% -
  Horiz. % 97.74% 90.23% 75.19% 64.66% 85.71% 75.19% 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.
 


 

153  109  413  1636 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.17+0.025 
 LAYHONG 0.52+0.015 
 HSI-C7F 0.345+0.02 
 MTAG 0.555+0.015 
 HSI-H8B 0.175-0.015 
 JCY 0.190.00 
 MERIDIAN 0.075+0.005 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers