Highlights

[NOVAMSC] QoQ TTM Result on 2015-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -22.63%    YoY -     101.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 52,810 30,979 32,253 31,152 31,776 32,283 30,047 45.69%
  QoQ % 70.47% -3.95% 3.53% -1.96% -1.57% 7.44% -
  Horiz. % 175.76% 103.10% 107.34% 103.68% 105.75% 107.44% 100.00%
PBT 1,188 524 392 315 894 1,155 1,255 -3.59%
  QoQ % 126.72% 33.67% 24.44% -64.77% -22.60% -7.97% -
  Horiz. % 94.66% 41.75% 31.24% 25.10% 71.24% 92.03% 100.00%
Tax -40 -14 -9 -6 -3 -3 -1 1,072.24%
  QoQ % -185.71% -55.56% -50.00% -100.00% 0.00% -200.00% -
  Horiz. % 4,000.00% 1,400.00% 900.00% 600.00% 300.00% 300.00% 100.00%
NP 1,148 510 383 309 891 1,152 1,254 -5.72%
  QoQ % 125.10% 33.16% 23.95% -65.32% -22.66% -8.13% -
  Horiz. % 91.55% 40.67% 30.54% 24.64% 71.05% 91.87% 100.00%
NP to SH 736 512 1,063 1,979 2,558 2,595 1,957 -47.93%
  QoQ % 43.75% -51.83% -46.29% -22.63% -1.43% 32.60% -
  Horiz. % 37.61% 26.16% 54.32% 101.12% 130.71% 132.60% 100.00%
Tax Rate 3.37 % 2.67 % 2.30 % 1.90 % 0.34 % 0.26 % 0.08 % 1,113.44%
  QoQ % 26.22% 16.09% 21.05% 458.82% 30.77% 225.00% -
  Horiz. % 4,212.50% 3,337.50% 2,875.00% 2,375.00% 425.00% 325.00% 100.00%
Total Cost 51,662 30,469 31,870 30,843 30,885 31,131 28,793 47.71%
  QoQ % 69.56% -4.40% 3.33% -0.14% -0.79% 8.12% -
  Horiz. % 179.43% 105.82% 110.69% 107.12% 107.27% 108.12% 100.00%
Net Worth 54,338 2,129,400 108,675 3,945,600 263,599 233,199 229,599 -61.77%
  QoQ % -97.45% 1,859.42% -97.25% 1,396.81% 13.04% 1.57% -
  Horiz. % 23.67% 927.44% 47.33% 1,718.47% 114.81% 101.57% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 54,338 2,129,400 108,675 3,945,600 263,599 233,199 229,599 -61.77%
  QoQ % -97.45% 1,859.42% -97.25% 1,396.81% 13.04% 1.57% -
  Horiz. % 23.67% 927.44% 47.33% 1,718.47% 114.81% 101.57% 100.00%
NOSH 603,760 23,660,000 1,207,500 43,840,000 3,295,000 2,915,000 2,870,000 -64.66%
  QoQ % -97.45% 1,859.42% -97.25% 1,230.50% 13.04% 1.57% -
  Horiz. % 21.04% 824.39% 42.07% 1,527.53% 114.81% 101.57% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.17 % 1.65 % 1.19 % 0.99 % 2.80 % 3.57 % 4.17 % -35.33%
  QoQ % 31.52% 38.66% 20.20% -64.64% -21.57% -14.39% -
  Horiz. % 52.04% 39.57% 28.54% 23.74% 67.15% 85.61% 100.00%
ROE 1.35 % 0.02 % 0.98 % 0.05 % 0.97 % 1.11 % 0.85 % 36.17%
  QoQ % 6,650.00% -97.96% 1,860.00% -94.85% -12.61% 30.59% -
  Horiz. % 158.82% 2.35% 115.29% 5.88% 114.12% 130.59% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.75 0.13 2.67 0.07 0.96 1.11 1.05 311.57%
  QoQ % 6,630.77% -95.13% 3,714.29% -92.71% -13.51% 5.71% -
  Horiz. % 833.33% 12.38% 254.29% 6.67% 91.43% 105.71% 100.00%
EPS 0.12 0.00 0.09 0.00 0.08 0.09 0.07 43.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.11% 28.57% -
  Horiz. % 171.43% 0.00% 128.57% 0.00% 114.29% 128.57% 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 0.0900 0.0900 0.0900 0.0900 0.0800 0.0800 0.0800 8.18%
  QoQ % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 112.50% 112.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.03 4.12 4.29 4.14 4.23 4.30 4.00 45.68%
  QoQ % 70.63% -3.96% 3.62% -2.13% -1.63% 7.50% -
  Horiz. % 175.75% 103.00% 107.25% 103.50% 105.75% 107.50% 100.00%
EPS 0.10 0.07 0.14 0.26 0.34 0.35 0.26 -47.14%
  QoQ % 42.86% -50.00% -46.15% -23.53% -2.86% 34.62% -
  Horiz. % 38.46% 26.92% 53.85% 100.00% 130.77% 134.62% 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 0.0723 2.8333 0.1446 5.2498 0.3507 0.3103 0.3055 -61.77%
  QoQ % -97.45% 1,859.41% -97.25% 1,396.95% 13.02% 1.57% -
  Horiz. % 23.67% 927.43% 47.33% 1,718.43% 114.80% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1000 0.0950 0.1150 0.1150 0.1500 0.1750 0.1350 -
P/RPS 1.14 72.56 4.31 161.84 15.55 15.80 12.89 -80.18%
  QoQ % -98.43% 1,583.53% -97.34% 940.77% -1.58% 22.58% -
  Horiz. % 8.84% 562.92% 33.44% 1,255.55% 120.64% 122.58% 100.00%
P/EPS 82.03 4,390.04 130.63 2,547.55 193.22 196.58 197.98 -44.45%
  QoQ % -98.13% 3,260.67% -94.87% 1,218.47% -1.71% -0.71% -
  Horiz. % 41.43% 2,217.42% 65.98% 1,286.77% 97.60% 99.29% 100.00%
EY 1.22 0.02 0.77 0.04 0.52 0.51 0.51 78.96%
  QoQ % 6,000.00% -97.40% 1,825.00% -92.31% 1.96% 0.00% -
  Horiz. % 239.22% 3.92% 150.98% 7.84% 101.96% 100.00% 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 1.11 1.06 1.28 1.28 1.88 2.19 1.69 -24.46%
  QoQ % 4.72% -17.19% 0.00% -31.91% -14.16% 29.59% -
  Horiz. % 65.68% 62.72% 75.74% 75.74% 111.24% 129.59% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 -
Price 0.1000 0.1000 0.1000 0.1200 0.1050 0.1800 0.1550 -
P/RPS 1.14 76.37 3.74 168.88 10.89 16.25 14.81 -81.93%
  QoQ % -98.51% 1,941.98% -97.79% 1,450.78% -32.98% 9.72% -
  Horiz. % 7.70% 515.67% 25.25% 1,140.31% 73.53% 109.72% 100.00%
P/EPS 82.03 4,621.09 113.59 2,658.31 135.25 202.20 227.31 -49.34%
  QoQ % -98.22% 3,968.22% -95.73% 1,865.48% -33.11% -11.05% -
  Horiz. % 36.09% 2,032.95% 49.97% 1,169.46% 59.50% 88.95% 100.00%
EY 1.22 0.02 0.88 0.04 0.74 0.49 0.44 97.49%
  QoQ % 6,000.00% -97.73% 2,100.00% -94.59% 51.02% 11.36% -
  Horiz. % 277.27% 4.55% 200.00% 9.09% 168.18% 111.36% 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 1.11 1.11 1.11 1.33 1.31 2.25 1.94 -31.10%
  QoQ % 0.00% 0.00% -16.54% 1.53% -41.78% 15.98% -
  Horiz. % 57.22% 57.22% 57.22% 68.56% 67.53% 115.98% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers