Highlights

[NOVAMSC] QoQ TTM Result on 2014-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -29.93%    YoY -     126.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 31,776 32,283 30,047 31,048 32,846 32,392 33,312 -3.11%
  QoQ % -1.57% 7.44% -3.22% -5.47% 1.40% -2.76% -
  Horiz. % 95.39% 96.91% 90.20% 93.20% 98.60% 97.24% 100.00%
PBT 894 1,155 1,255 1,182 806 722 -11 -
  QoQ % -22.60% -7.97% 6.18% 46.65% 11.63% 6,663.64% -
  Horiz. % -8,127.27% -10,500.00% -11,409.09% -10,745.45% -7,327.27% -6,563.64% 100.00%
Tax -3 -3 -1 -1 -1 -1 0 -
  QoQ % 0.00% -200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 100.00% 100.00% 100.00% 100.00% -
NP 891 1,152 1,254 1,181 805 721 -11 -
  QoQ % -22.66% -8.13% 6.18% 46.71% 11.65% 6,654.55% -
  Horiz. % -8,100.00% -10,472.73% -11,400.00% -10,736.36% -7,318.18% -6,554.55% 100.00%
NP to SH 2,558 2,595 1,957 981 1,400 1,625 808 116.06%
  QoQ % -1.43% 32.60% 99.49% -29.93% -13.85% 101.11% -
  Horiz. % 316.58% 321.16% 242.20% 121.41% 173.27% 201.11% 100.00%
Tax Rate 0.34 % 0.26 % 0.08 % 0.08 % 0.12 % 0.14 % - % -
  QoQ % 30.77% 225.00% 0.00% -33.33% -14.29% 0.00% -
  Horiz. % 242.86% 185.71% 57.14% 57.14% 85.71% 100.00% -
Total Cost 30,885 31,131 28,793 29,867 32,041 31,671 33,323 -4.95%
  QoQ % -0.79% 8.12% -3.60% -6.79% 1.17% -4.96% -
  Horiz. % 92.68% 93.42% 86.41% 89.63% 96.15% 95.04% 100.00%
Net Worth 263,599 233,199 229,599 23,962 12,272 51,599 51,599 197.51%
  QoQ % 13.04% 1.57% 858.16% 95.25% -76.22% 0.00% -
  Horiz. % 510.85% 451.94% 444.96% 46.44% 23.78% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 263,599 233,199 229,599 23,962 12,272 51,599 51,599 197.51%
  QoQ % 13.04% 1.57% 858.16% 95.25% -76.22% 0.00% -
  Horiz. % 510.85% 451.94% 444.96% 46.44% 23.78% 100.00% 100.00%
NOSH 3,295,000 2,915,000 2,870,000 399,375 204,545 860,000 860,000 145.46%
  QoQ % 13.04% 1.57% 618.62% 95.25% -76.22% 0.00% -
  Horiz. % 383.14% 338.95% 333.72% 46.44% 23.78% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.80 % 3.57 % 4.17 % 3.80 % 2.45 % 2.23 % -0.03 % -
  QoQ % -21.57% -14.39% 9.74% 55.10% 9.87% 7,533.33% -
  Horiz. % -9,333.33% -11,900.00% -13,900.00% -12,666.67% -8,166.67% -7,433.33% 100.00%
ROE 0.97 % 1.11 % 0.85 % 4.09 % 11.41 % 3.15 % 1.57 % -27.52%
  QoQ % -12.61% 30.59% -79.22% -64.15% 262.22% 100.64% -
  Horiz. % 61.78% 70.70% 54.14% 260.51% 726.75% 200.64% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.96 1.11 1.05 7.77 16.06 3.77 3.87 -60.62%
  QoQ % -13.51% 5.71% -86.49% -51.62% 325.99% -2.58% -
  Horiz. % 24.81% 28.68% 27.13% 200.78% 414.99% 97.42% 100.00%
EPS 0.08 0.09 0.07 0.25 0.68 0.19 0.09 -7.57%
  QoQ % -11.11% 28.57% -72.00% -63.24% 257.89% 111.11% -
  Horiz. % 88.89% 100.00% 77.78% 277.78% 755.56% 211.11% 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 0.0800 0.0800 0.0600 0.0600 0.0600 0.0600 21.21%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.23 4.30 4.00 4.13 4.37 4.31 4.43 -3.04%
  QoQ % -1.63% 7.50% -3.15% -5.49% 1.39% -2.71% -
  Horiz. % 95.49% 97.07% 90.29% 93.23% 98.65% 97.29% 100.00%
EPS 0.34 0.35 0.26 0.13 0.19 0.22 0.11 112.63%
  QoQ % -2.86% 34.62% 100.00% -31.58% -13.64% 100.00% -
  Horiz. % 309.09% 318.18% 236.36% 118.18% 172.73% 200.00% 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 0.3507 0.3103 0.3055 0.0319 0.0163 0.0687 0.0687 197.36%
  QoQ % 13.02% 1.57% 857.68% 95.71% -76.27% 0.00% -
  Horiz. % 510.48% 451.67% 444.69% 46.43% 23.73% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1500 0.1750 0.1350 0.1300 0.0800 0.0700 0.0650 -
P/RPS 15.55 15.80 12.89 1.67 0.50 1.86 1.68 342.64%
  QoQ % -1.58% 22.58% 671.86% 234.00% -73.12% 10.71% -
  Horiz. % 925.60% 940.48% 767.26% 99.40% 29.76% 110.71% 100.00%
P/EPS 193.22 196.58 197.98 52.92 11.69 37.05 69.18 98.70%
  QoQ % -1.71% -0.71% 274.11% 352.69% -68.45% -46.44% -
  Horiz. % 279.30% 284.16% 286.18% 76.50% 16.90% 53.56% 100.00%
EY 0.52 0.51 0.51 1.89 8.56 2.70 1.45 -49.62%
  QoQ % 1.96% 0.00% -73.02% -77.92% 217.04% 86.21% -
  Horiz. % 35.86% 35.17% 35.17% 130.34% 590.34% 186.21% 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 1.88 2.19 1.69 2.17 1.33 1.17 1.08 44.85%
  QoQ % -14.16% 29.59% -22.12% 63.16% 13.68% 8.33% -
  Horiz. % 174.07% 202.78% 156.48% 200.93% 123.15% 108.33% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.1050 0.1800 0.1550 0.1950 0.1250 0.0700 0.0700 -
P/RPS 10.89 16.25 14.81 2.51 0.78 1.86 1.81 231.89%
  QoQ % -32.98% 9.72% 490.04% 221.79% -58.06% 2.76% -
  Horiz. % 601.66% 897.79% 818.23% 138.67% 43.09% 102.76% 100.00%
P/EPS 135.25 202.20 227.31 79.39 18.26 37.05 74.50 48.98%
  QoQ % -33.11% -11.05% 186.32% 334.78% -50.72% -50.27% -
  Horiz. % 181.54% 271.41% 305.11% 106.56% 24.51% 49.73% 100.00%
EY 0.74 0.49 0.44 1.26 5.48 2.70 1.34 -32.76%
  QoQ % 51.02% 11.36% -65.08% -77.01% 102.96% 101.49% -
  Horiz. % 55.22% 36.57% 32.84% 94.03% 408.96% 201.49% 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 1.31 2.25 1.94 3.25 2.08 1.17 1.17 7.85%
  QoQ % -41.78% 15.98% -40.31% 56.25% 77.78% 0.00% -
  Horiz. % 111.97% 192.31% 165.81% 277.78% 177.78% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers