Highlights

[NOVAMSC] QoQ TTM Result on 2010-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 16-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     211.57%    YoY -     20.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 27,323 26,328 24,443 23,256 22,193 22,491 22,271 14.59%
  QoQ % 3.78% 7.71% 5.10% 4.79% -1.32% 0.99% -
  Horiz. % 122.68% 118.22% 109.75% 104.42% 99.65% 100.99% 100.00%
PBT -853 -194 281 1,669 1,565 1,178 786 -
  QoQ % -339.69% -169.04% -83.16% 6.65% 32.85% 49.87% -
  Horiz. % -108.52% -24.68% 35.75% 212.34% 199.11% 149.87% 100.00%
Tax -5 -5 -5 -10 -272 -133 226 -
  QoQ % 0.00% 0.00% 50.00% 96.32% -104.51% -158.85% -
  Horiz. % -2.21% -2.21% -2.21% -4.42% -120.35% -58.85% 100.00%
NP -858 -199 276 1,659 1,293 1,045 1,012 -
  QoQ % -331.16% -172.10% -83.36% 28.31% 23.73% 3.26% -
  Horiz. % -84.78% -19.66% 27.27% 163.93% 127.77% 103.26% 100.00%
NP to SH 349 1,472 1,175 1,212 389 -213 -167 -
  QoQ % -76.29% 25.28% -3.05% 211.57% 282.63% -27.54% -
  Horiz. % -208.98% -881.44% -703.59% -725.75% -232.93% 127.54% 100.00%
Tax Rate - % - % 1.78 % 0.60 % 17.38 % 11.29 % -28.75 % -
  QoQ % 0.00% 0.00% 196.67% -96.55% 53.94% 139.27% -
  Horiz. % 0.00% 0.00% -6.19% -2.09% -60.45% -39.27% 100.00%
Total Cost 28,181 26,527 24,167 21,597 20,900 21,446 21,259 20.65%
  QoQ % 6.24% 9.77% 11.90% 3.33% -2.55% 0.88% -
  Horiz. % 132.56% 124.78% 113.68% 101.59% 98.31% 100.88% 100.00%
Net Worth 49,599 146,239 24,351 103,199 41,261 25,405 25,900 54.15%
  QoQ % -66.08% 500.54% -76.40% 150.11% 62.41% -1.91% -
  Horiz. % 191.51% 564.63% 94.02% 398.46% 159.31% 98.09% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,599 146,239 24,351 103,199 41,261 25,405 25,900 54.15%
  QoQ % -66.08% 500.54% -76.40% 150.11% 62.41% -1.91% -
  Horiz. % 191.51% 564.63% 94.02% 398.46% 159.31% 98.09% 100.00%
NOSH 620,000 1,827,999 347,878 1,289,999 589,444 362,941 370,000 41.03%
  QoQ % -66.08% 425.47% -73.03% 118.85% 62.41% -1.91% -
  Horiz. % 167.57% 494.05% 94.02% 348.65% 159.31% 98.09% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.14 % -0.76 % 1.13 % 7.13 % 5.83 % 4.65 % 4.54 % -
  QoQ % -313.16% -167.26% -84.15% 22.30% 25.38% 2.42% -
  Horiz. % -69.16% -16.74% 24.89% 157.05% 128.41% 102.42% 100.00%
ROE 0.70 % 1.01 % 4.83 % 1.17 % 0.94 % -0.84 % -0.64 % -
  QoQ % -30.69% -79.09% 312.82% 24.47% 211.90% -31.25% -
  Horiz. % -109.38% -157.81% -754.69% -182.81% -146.88% 131.25% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.41 1.44 7.03 1.80 3.77 6.20 6.02 -18.72%
  QoQ % 206.25% -79.52% 290.56% -52.25% -39.19% 2.99% -
  Horiz. % 73.26% 23.92% 116.78% 29.90% 62.62% 102.99% 100.00%
EPS 0.06 0.08 0.34 0.09 0.07 -0.06 -0.05 -
  QoQ % -25.00% -76.47% 277.78% 28.57% 216.67% -20.00% -
  Horiz. % -120.00% -160.00% -680.00% -180.00% -140.00% 120.00% 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 0.0800 0.0800 0.0700 0.0800 0.0700 0.0700 0.0700 9.30%
  QoQ % 0.00% 14.29% -12.50% 14.29% 0.00% 0.00% -
  Horiz. % 114.29% 114.29% 100.00% 114.29% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.64 3.50 3.25 3.09 2.95 2.99 2.96 14.77%
  QoQ % 4.00% 7.69% 5.18% 4.75% -1.34% 1.01% -
  Horiz. % 122.97% 118.24% 109.80% 104.39% 99.66% 101.01% 100.00%
EPS 0.05 0.20 0.16 0.16 0.05 -0.03 -0.02 -
  QoQ % -75.00% 25.00% 0.00% 220.00% 266.67% -50.00% -
  Horiz. % -250.00% -1,000.00% -800.00% -800.00% -250.00% 150.00% 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 0.0660 0.1946 0.0324 0.1373 0.0549 0.0338 0.0345 54.04%
  QoQ % -66.08% 500.62% -76.40% 150.09% 62.43% -2.03% -
  Horiz. % 191.30% 564.06% 93.91% 397.97% 159.13% 97.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0600 0.0700 0.0800 0.0700 0.0700 0.0600 0.0600 -
P/RPS 1.36 4.86 1.14 3.88 1.86 0.97 1.00 22.73%
  QoQ % -72.02% 326.32% -70.62% 108.60% 91.75% -3.00% -
  Horiz. % 136.00% 486.00% 114.00% 388.00% 186.00% 97.00% 100.00%
P/EPS 106.59 86.93 23.69 74.50 106.07 -102.24 -132.93 -
  QoQ % 22.62% 266.95% -68.20% -29.76% 203.75% 23.09% -
  Horiz. % -80.19% -65.40% -17.82% -56.04% -79.79% 76.91% 100.00%
EY 0.94 1.15 4.22 1.34 0.94 -0.98 -0.75 -
  QoQ % -18.26% -72.75% 214.93% 42.55% 195.92% -30.67% -
  Horiz. % -125.33% -153.33% -562.67% -178.67% -125.33% 130.67% 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 0.75 0.88 1.14 0.88 1.00 0.86 0.86 -8.71%
  QoQ % -14.77% -22.81% 29.55% -12.00% 16.28% 0.00% -
  Horiz. % 87.21% 102.33% 132.56% 102.33% 116.28% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 -
Price 0.0800 0.0650 0.0700 0.0800 0.0700 0.0600 0.0600 -
P/RPS 1.82 4.51 1.00 4.44 1.86 0.97 1.00 49.01%
  QoQ % -59.65% 351.00% -77.48% 138.71% 91.75% -3.00% -
  Horiz. % 182.00% 451.00% 100.00% 444.00% 186.00% 97.00% 100.00%
P/EPS 142.12 80.72 20.72 85.15 106.07 -102.24 -132.93 -
  QoQ % 76.07% 289.58% -75.67% -19.72% 203.75% 23.09% -
  Horiz. % -106.91% -60.72% -15.59% -64.06% -79.79% 76.91% 100.00%
EY 0.70 1.24 4.83 1.17 0.94 -0.98 -0.75 -
  QoQ % -43.55% -74.33% 312.82% 24.47% 195.92% -30.67% -
  Horiz. % -93.33% -165.33% -644.00% -156.00% -125.33% 130.67% 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 0.81 1.00 1.00 1.00 0.86 0.86 10.57%
  QoQ % 23.46% -19.00% 0.00% 0.00% 16.28% 0.00% -
  Horiz. % 116.28% 94.19% 116.28% 116.28% 116.28% 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.
 


 

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