Highlights

[NOVAMSC] QoQ TTM Result on 2011-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -1,565.04%    YoY -     -521.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 36,022 34,441 32,269 29,678 27,323 26,328 24,443 29.41%
  QoQ % 4.59% 6.73% 8.73% 8.62% 3.78% 7.71% -
  Horiz. % 147.37% 140.90% 132.02% 121.42% 111.78% 107.71% 100.00%
PBT -4,163 -4,362 -4,394 -5,751 -853 -194 281 -
  QoQ % 4.56% 0.73% 23.60% -574.21% -339.69% -169.04% -
  Horiz. % -1,481.49% -1,552.31% -1,563.70% -2,046.62% -303.56% -69.04% 100.00%
Tax -5 -5 -5 -5 -5 -5 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NP -4,168 -4,367 -4,399 -5,756 -858 -199 276 -
  QoQ % 4.56% 0.73% 23.58% -570.86% -331.16% -172.10% -
  Horiz. % -1,510.14% -1,582.25% -1,593.84% -2,085.51% -310.87% -72.10% 100.00%
NP to SH -3,733 -4,052 -4,005 -5,113 349 1,472 1,175 -
  QoQ % 7.87% -1.17% 21.67% -1,565.04% -76.29% 25.28% -
  Horiz. % -317.70% -344.85% -340.85% -435.15% 29.70% 125.28% 100.00%
Tax Rate - % - % - % - % - % - % 1.78 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 40,190 38,808 36,668 35,434 28,181 26,527 24,167 40.24%
  QoQ % 3.56% 5.84% 3.48% 25.74% 6.24% 9.77% -
  Horiz. % 166.30% 160.58% 151.73% 146.62% 116.61% 109.77% 100.00%
Net Worth 29,983 101,150 23,999 24,702 49,599 146,239 24,351 14.83%
  QoQ % -70.36% 321.46% -2.84% -50.20% -66.08% 500.54% -
  Horiz. % 123.13% 415.37% 98.56% 101.44% 203.68% 600.54% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 29,983 101,150 23,999 24,702 49,599 146,239 24,351 14.83%
  QoQ % -70.36% 321.46% -2.84% -50.20% -66.08% 500.54% -
  Horiz. % 123.13% 415.37% 98.56% 101.44% 203.68% 600.54% 100.00%
NOSH 428,333 1,445,000 400,000 411,709 620,000 1,827,999 347,878 14.83%
  QoQ % -70.36% 261.25% -2.84% -33.60% -66.08% 425.47% -
  Horiz. % 123.13% 415.37% 114.98% 118.35% 178.22% 525.47% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -11.57 % -12.68 % -13.63 % -19.39 % -3.14 % -0.76 % 1.13 % -
  QoQ % 8.75% 6.97% 29.71% -517.52% -313.16% -167.26% -
  Horiz. % -1,023.89% -1,122.12% -1,206.19% -1,715.93% -277.88% -67.26% 100.00%
ROE -12.45 % -4.01 % -16.69 % -20.70 % 0.70 % 1.01 % 4.83 % -
  QoQ % -210.47% 75.97% 19.37% -3,057.14% -30.69% -79.09% -
  Horiz. % -257.76% -83.02% -345.55% -428.57% 14.49% 20.91% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.41 2.38 8.07 7.21 4.41 1.44 7.03 12.66%
  QoQ % 253.36% -70.51% 11.93% 63.49% 206.25% -79.52% -
  Horiz. % 119.63% 33.85% 114.79% 102.56% 62.73% 20.48% 100.00%
EPS -0.87 -0.28 -1.00 -1.24 0.06 0.08 0.34 -
  QoQ % -210.71% 72.00% 19.35% -2,166.67% -25.00% -76.47% -
  Horiz. % -255.88% -82.35% -294.12% -364.71% 17.65% 23.53% 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 0.0600 0.0600 0.0800 0.0800 0.0700 -
  QoQ % 0.00% 16.67% 0.00% -25.00% 0.00% 14.29% -
  Horiz. % 100.00% 100.00% 85.71% 85.71% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.79 4.58 4.29 3.95 3.64 3.50 3.25 29.42%
  QoQ % 4.59% 6.76% 8.61% 8.52% 4.00% 7.69% -
  Horiz. % 147.38% 140.92% 132.00% 121.54% 112.00% 107.69% 100.00%
EPS -0.50 -0.54 -0.53 -0.68 0.05 0.20 0.16 -
  QoQ % 7.41% -1.89% 22.06% -1,460.00% -75.00% 25.00% -
  Horiz. % -312.50% -337.50% -331.25% -425.00% 31.25% 125.00% 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 0.0399 0.1346 0.0319 0.0329 0.0660 0.1946 0.0324 14.85%
  QoQ % -70.36% 321.94% -3.04% -50.15% -66.08% 500.62% -
  Horiz. % 123.15% 415.43% 98.46% 101.54% 203.70% 600.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0600 0.0700 0.0800 0.0600 0.0600 0.0700 0.0800 -
P/RPS 0.71 2.94 0.99 0.83 1.36 4.86 1.14 -27.01%
  QoQ % -75.85% 196.97% 19.28% -38.97% -72.02% 326.32% -
  Horiz. % 62.28% 257.89% 86.84% 72.81% 119.30% 426.32% 100.00%
P/EPS -6.88 -24.96 -7.99 -4.83 106.59 86.93 23.69 -
  QoQ % 72.44% -212.39% -65.42% -104.53% 22.62% 266.95% -
  Horiz. % -29.04% -105.36% -33.73% -20.39% 449.94% 366.95% 100.00%
EY -14.53 -4.01 -12.52 -20.70 0.94 1.15 4.22 -
  QoQ % -262.34% 67.97% 39.52% -2,302.13% -18.26% -72.75% -
  Horiz. % -344.31% -95.02% -296.68% -490.52% 22.27% 27.25% 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 0.86 1.00 1.33 1.00 0.75 0.88 1.14 -17.09%
  QoQ % -14.00% -24.81% 33.00% 33.33% -14.77% -22.81% -
  Horiz. % 75.44% 87.72% 116.67% 87.72% 65.79% 77.19% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 -
Price 0.0600 0.0800 0.0600 0.0800 0.0800 0.0650 0.0700 -
P/RPS 0.71 3.36 0.74 1.11 1.82 4.51 1.00 -20.36%
  QoQ % -78.87% 354.05% -33.33% -39.01% -59.65% 351.00% -
  Horiz. % 71.00% 336.00% 74.00% 111.00% 182.00% 451.00% 100.00%
P/EPS -6.88 -28.53 -5.99 -6.44 142.12 80.72 20.72 -
  QoQ % 75.89% -376.29% 6.99% -104.53% 76.07% 289.58% -
  Horiz. % -33.20% -137.69% -28.91% -31.08% 685.91% 389.58% 100.00%
EY -14.53 -3.51 -16.69 -15.52 0.70 1.24 4.83 -
  QoQ % -313.96% 78.97% -7.54% -2,317.14% -43.55% -74.33% -
  Horiz. % -300.83% -72.67% -345.55% -321.33% 14.49% 25.67% 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 0.86 1.14 1.00 1.33 1.00 0.81 1.00 -9.54%
  QoQ % -24.56% 14.00% -24.81% 33.00% 23.46% -19.00% -
  Horiz. % 86.00% 114.00% 100.00% 133.00% 100.00% 81.00% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers