Highlights

[NOVAMSC] QoQ TTM Result on 2009-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -22.15%    YoY -     433.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,193 22,491 22,271 21,604 21,772 21,531 21,476 2.21%
  QoQ % -1.32% 0.99% 3.09% -0.77% 1.12% 0.26% -
  Horiz. % 103.34% 104.73% 103.70% 100.60% 101.38% 100.26% 100.00%
PBT 1,565 1,178 786 769 793 786 846 50.64%
  QoQ % 32.85% 49.87% 2.21% -3.03% 0.89% -7.09% -
  Horiz. % 184.99% 139.24% 92.91% 90.90% 93.74% 92.91% 100.00%
Tax -272 -133 226 236 498 359 0 -
  QoQ % -104.51% -158.85% -4.24% -52.61% 38.72% 0.00% -
  Horiz. % -75.77% -37.05% 62.95% 65.74% 138.72% 100.00% -
NP 1,293 1,045 1,012 1,005 1,291 1,145 846 32.65%
  QoQ % 23.73% 3.26% 0.70% -22.15% 12.75% 35.34% -
  Horiz. % 152.84% 123.52% 119.62% 118.79% 152.60% 135.34% 100.00%
NP to SH 389 -213 -167 1,005 1,291 1,145 846 -40.40%
  QoQ % 282.63% -27.54% -116.62% -22.15% 12.75% 35.34% -
  Horiz. % 45.98% -25.18% -19.74% 118.79% 152.60% 135.34% 100.00%
Tax Rate 17.38 % 11.29 % -28.75 % -30.69 % -62.80 % -45.67 % - % -
  QoQ % 53.94% 139.27% 6.32% 51.13% -37.51% 0.00% -
  Horiz. % -38.06% -24.72% 62.95% 67.20% 137.51% 100.00% -
Total Cost 20,900 21,446 21,259 20,599 20,481 20,386 20,630 0.87%
  QoQ % -2.55% 0.88% 3.20% 0.58% 0.47% -1.18% -
  Horiz. % 101.31% 103.96% 103.05% 99.85% 99.28% 98.82% 100.00%
Net Worth 41,261 25,405 25,900 29,400 0 26,600 21,350 55.09%
  QoQ % 62.41% -1.91% -11.90% 0.00% 0.00% 24.59% -
  Horiz. % 193.26% 119.00% 121.31% 137.70% 0.00% 124.59% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 41,261 25,405 25,900 29,400 0 26,600 21,350 55.09%
  QoQ % 62.41% -1.91% -11.90% 0.00% 0.00% 24.59% -
  Horiz. % 193.26% 119.00% 121.31% 137.70% 0.00% 124.59% 100.00%
NOSH 589,444 362,941 370,000 420,000 355,555 380,000 305,000 55.09%
  QoQ % 62.41% -1.91% -11.90% 18.13% -6.43% 24.59% -
  Horiz. % 193.26% 119.00% 121.31% 137.70% 116.58% 124.59% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.83 % 4.65 % 4.54 % 4.65 % 5.93 % 5.32 % 3.94 % 29.82%
  QoQ % 25.38% 2.42% -2.37% -21.59% 11.47% 35.03% -
  Horiz. % 147.97% 118.02% 115.23% 118.02% 150.51% 135.03% 100.00%
ROE 0.94 % -0.84 % -0.64 % 3.42 % - % 4.30 % 3.96 % -61.63%
  QoQ % 211.90% -31.25% -118.71% 0.00% 0.00% 8.59% -
  Horiz. % 23.74% -21.21% -16.16% 86.36% 0.00% 108.59% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.77 6.20 6.02 5.14 6.12 5.67 7.04 -34.03%
  QoQ % -39.19% 2.99% 17.12% -16.01% 7.94% -19.46% -
  Horiz. % 53.55% 88.07% 85.51% 73.01% 86.93% 80.54% 100.00%
EPS 0.07 -0.06 -0.05 0.24 0.36 0.30 0.28 -60.28%
  QoQ % 216.67% -20.00% -120.83% -33.33% 20.00% 7.14% -
  Horiz. % 25.00% -21.43% -17.86% 85.71% 128.57% 107.14% 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 0.0700 0.0700 0.0700 0.0700 0.0000 0.0700 0.0700 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.95 2.99 2.96 2.87 2.90 2.86 2.86 2.09%
  QoQ % -1.34% 1.01% 3.14% -1.03% 1.40% 0.00% -
  Horiz. % 103.15% 104.55% 103.50% 100.35% 101.40% 100.00% 100.00%
EPS 0.05 -0.03 -0.02 0.13 0.17 0.15 0.11 -40.85%
  QoQ % 266.67% -50.00% -115.38% -23.53% 13.33% 36.36% -
  Horiz. % 45.45% -27.27% -18.18% 118.18% 154.55% 136.36% 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 0.0549 0.0338 0.0345 0.0391 0.0000 0.0354 0.0284 55.12%
  QoQ % 62.43% -2.03% -11.76% 0.00% 0.00% 24.65% -
  Horiz. % 193.31% 119.01% 121.48% 137.68% 0.00% 124.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 0.0500 -
P/RPS 1.86 0.97 1.00 1.36 0.98 1.06 0.71 89.92%
  QoQ % 91.75% -3.00% -26.47% 38.78% -7.55% 49.30% -
  Horiz. % 261.97% 136.62% 140.85% 191.55% 138.03% 149.30% 100.00%
P/EPS 106.07 -102.24 -132.93 29.25 16.52 19.91 18.03 225.53%
  QoQ % 203.75% 23.09% -554.46% 77.06% -17.03% 10.43% -
  Horiz. % 588.30% -567.05% -737.27% 162.23% 91.63% 110.43% 100.00%
EY 0.94 -0.98 -0.75 3.42 6.05 5.02 5.55 -69.36%
  QoQ % 195.92% -30.67% -121.93% -43.47% 20.52% -9.55% -
  Horiz. % 16.94% -17.66% -13.51% 61.62% 109.01% 90.45% 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 1.00 0.86 0.86 1.00 0.00 0.86 0.71 25.62%
  QoQ % 16.28% 0.00% -14.00% 0.00% 0.00% 21.13% -
  Horiz. % 140.85% 121.13% 121.13% 140.85% 0.00% 121.13% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 26/08/10 25/05/10 23/02/10 24/11/09 26/08/09 27/05/09 -
Price 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 0.0600 -
P/RPS 1.86 0.97 1.00 1.36 0.98 1.06 0.85 68.47%
  QoQ % 91.75% -3.00% -26.47% 38.78% -7.55% 24.71% -
  Horiz. % 218.82% 114.12% 117.65% 160.00% 115.29% 124.71% 100.00%
P/EPS 106.07 -102.24 -132.93 29.25 16.52 19.91 21.63 188.36%
  QoQ % 203.75% 23.09% -554.46% 77.06% -17.03% -7.95% -
  Horiz. % 490.38% -472.68% -614.56% 135.23% 76.38% 92.05% 100.00%
EY 0.94 -0.98 -0.75 3.42 6.05 5.02 4.62 -65.37%
  QoQ % 195.92% -30.67% -121.93% -43.47% 20.52% 8.66% -
  Horiz. % 20.35% -21.21% -16.23% 74.03% 130.95% 108.66% 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 1.00 0.86 0.86 1.00 0.00 0.86 0.86 10.57%
  QoQ % 16.28% 0.00% -14.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.28% 100.00% 100.00% 116.28% 0.00% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers