Highlights

[NOVAMSC] QoQ TTM Result on 2016-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -10.60%    YoY -     -66.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 87,335 96,811 84,441 70,805 52,810 30,979 32,253 94.39%
  QoQ % -9.79% 14.65% 19.26% 34.07% 70.47% -3.95% -
  Horiz. % 270.78% 300.16% 261.81% 219.53% 163.74% 96.05% 100.00%
PBT -22,981 -23,448 -1,853 1,227 1,188 524 392 -
  QoQ % 1.99% -1,165.41% -251.02% 3.28% 126.72% 33.67% -
  Horiz. % -5,862.50% -5,981.63% -472.70% 313.01% 303.06% 133.67% 100.00%
Tax 1,083 1,021 -34 -37 -40 -14 -9 -
  QoQ % 6.07% 3,102.94% 8.11% 7.50% -185.71% -55.56% -
  Horiz. % -12,033.33% -11,344.44% 377.78% 411.11% 444.44% 155.56% 100.00%
NP -21,898 -22,427 -1,887 1,190 1,148 510 383 -
  QoQ % 2.36% -1,088.50% -258.57% 3.66% 125.10% 33.16% -
  Horiz. % -5,717.49% -5,855.61% -492.69% 310.70% 299.74% 133.16% 100.00%
NP to SH -19,139 -20,427 -2,459 658 736 512 1,063 -
  QoQ % 6.31% -730.70% -473.71% -10.60% 43.75% -51.83% -
  Horiz. % -1,800.47% -1,921.64% -231.33% 61.90% 69.24% 48.17% 100.00%
Tax Rate - % - % - % 3.02 % 3.37 % 2.67 % 2.30 % -
  QoQ % 0.00% 0.00% 0.00% -10.39% 26.22% 16.09% -
  Horiz. % 0.00% 0.00% 0.00% 131.30% 146.52% 116.09% 100.00%
Total Cost 109,233 119,238 86,328 69,615 51,662 30,469 31,870 127.50%
  QoQ % -8.39% 38.12% 24.01% 34.75% 69.56% -4.40% -
  Horiz. % 342.75% 374.14% 270.88% 218.43% 162.10% 95.60% 100.00%
Net Worth 40,994 40,994 61,491 0 54,338 2,129,400 108,675 -47.82%
  QoQ % 0.00% -33.33% 0.00% 0.00% -97.45% 1,859.42% -
  Horiz. % 37.72% 37.72% 56.58% 0.00% 50.00% 1,959.42% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 40,994 40,994 61,491 0 54,338 2,129,400 108,675 -47.82%
  QoQ % 0.00% -33.33% 0.00% 0.00% -97.45% 1,859.42% -
  Horiz. % 37.72% 37.72% 56.58% 0.00% 50.00% 1,959.42% 100.00%
NOSH 683,241 683,240 683,241 683,241 603,760 23,660,000 1,207,500 -31.61%
  QoQ % 0.00% -0.00% 0.00% 13.16% -97.45% 1,859.42% -
  Horiz. % 56.58% 56.58% 56.58% 56.58% 50.00% 1,959.42% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -25.07 % -23.17 % -2.23 % 1.68 % 2.17 % 1.65 % 1.19 % -
  QoQ % -8.20% -939.01% -232.74% -22.58% 31.52% 38.66% -
  Horiz. % -2,106.72% -1,947.06% -187.39% 141.18% 182.35% 138.66% 100.00%
ROE -46.69 % -49.83 % -4.00 % - % 1.35 % 0.02 % 0.98 % -
  QoQ % 6.30% -1,145.75% 0.00% 0.00% 6,650.00% -97.96% -
  Horiz. % -4,764.29% -5,084.69% -408.16% 0.00% 137.76% 2.04% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.78 14.17 12.36 10.36 8.75 0.13 2.67 184.29%
  QoQ % -9.81% 14.64% 19.31% 18.40% 6,630.77% -95.13% -
  Horiz. % 478.65% 530.71% 462.92% 388.01% 327.72% 4.87% 100.00%
EPS -2.80 -2.99 -0.36 0.10 0.12 0.00 0.09 -
  QoQ % 6.35% -730.56% -460.00% -16.67% 0.00% 0.00% -
  Horiz. % -3,111.11% -3,322.22% -400.00% 111.11% 133.33% 0.00% 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 0.0600 0.0600 0.0900 0.0000 0.0900 0.0900 0.0900 -23.70%
  QoQ % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 100.00% 0.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.62 12.88 11.24 9.42 7.03 4.12 4.29 94.43%
  QoQ % -9.78% 14.59% 19.32% 34.00% 70.63% -3.96% -
  Horiz. % 270.86% 300.23% 262.00% 219.58% 163.87% 96.04% 100.00%
EPS -2.55 -2.72 -0.33 0.09 0.10 0.07 0.14 -
  QoQ % 6.25% -724.24% -466.67% -10.00% 42.86% -50.00% -
  Horiz. % -1,821.43% -1,942.86% -235.71% 64.29% 71.43% 50.00% 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 0.0545 0.0545 0.0818 0.0000 0.0723 2.8333 0.1446 -47.85%
  QoQ % 0.00% -33.37% 0.00% 0.00% -97.45% 1,859.41% -
  Horiz. % 37.69% 37.69% 56.57% 0.00% 50.00% 1,959.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.0750 0.0950 0.0800 0.0900 0.1000 0.0950 0.1150 -
P/RPS 0.59 0.67 0.65 0.87 1.14 72.56 4.31 -73.47%
  QoQ % -11.94% 3.08% -25.29% -23.68% -98.43% 1,583.53% -
  Horiz. % 13.69% 15.55% 15.08% 20.19% 26.45% 1,683.53% 100.00%
P/EPS -2.68 -3.18 -22.23 93.45 82.03 4,390.04 130.63 -
  QoQ % 15.72% 85.70% -123.79% 13.92% -98.13% 3,260.67% -
  Horiz. % -2.05% -2.43% -17.02% 71.54% 62.80% 3,360.67% 100.00%
EY -37.35 -31.47 -4.50 1.07 1.22 0.02 0.77 -
  QoQ % -18.68% -599.33% -520.56% -12.30% 6,000.00% -97.40% -
  Horiz. % -4,850.65% -4,087.01% -584.42% 138.96% 158.44% 2.60% 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 1.25 1.58 0.89 0.00 1.11 1.06 1.28 -1.57%
  QoQ % -20.89% 77.53% 0.00% 0.00% 4.72% -17.19% -
  Horiz. % 97.66% 123.44% 69.53% 0.00% 86.72% 82.81% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 24/02/16 -
Price 0.0750 0.0800 0.0950 0.0900 0.1000 0.1000 0.1000 -
P/RPS 0.59 0.56 0.77 0.87 1.14 76.37 3.74 -70.84%
  QoQ % 5.36% -27.27% -11.49% -23.68% -98.51% 1,941.98% -
  Horiz. % 15.78% 14.97% 20.59% 23.26% 30.48% 2,041.98% 100.00%
P/EPS -2.68 -2.68 -26.40 93.45 82.03 4,621.09 113.59 -
  QoQ % 0.00% 89.85% -128.25% 13.92% -98.22% 3,968.22% -
  Horiz. % -2.36% -2.36% -23.24% 82.27% 72.22% 4,068.22% 100.00%
EY -37.35 -37.37 -3.79 1.07 1.22 0.02 0.88 -
  QoQ % 0.05% -886.02% -454.21% -12.30% 6,000.00% -97.73% -
  Horiz. % -4,244.32% -4,246.59% -430.68% 121.59% 138.64% 2.27% 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 1.25 1.33 1.06 0.00 1.11 1.11 1.11 8.25%
  QoQ % -6.02% 25.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.61% 119.82% 95.50% 0.00% 100.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers