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 - 1,060,579
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.77 2.89 2.95 3.40 3.25 3.04 2.80 -0.72%
  QoQ % -4.15% -2.03% -13.24% 4.62% 6.91% 8.57% -
  Horiz. % 98.93% 103.21% 105.36% 121.43% 116.07% 108.57% 100.00%
EPS -0.42 -0.38 -0.31 -0.35 -0.38 -0.38 -0.48 -8.52%
  QoQ % -10.53% -22.58% 11.43% 7.89% 0.00% 20.83% -
  Horiz. % 87.50% 79.17% 64.58% 72.92% 79.17% 79.17% 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 0.0236 0.0228 0.0225 0.0283 0.0954 0.0226 0.0233 0.86%
  QoQ % 3.51% 1.33% -20.49% -70.34% 322.12% -3.00% -
  Horiz. % 101.29% 97.85% 96.57% 121.46% 409.44% 97.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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