Highlights

[NOVAMSC] QoQ TTM Result on 2012-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     13.15%    YoY -     36.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 29,654 29,383 30,683 31,255 36,022 34,441 32,269 -5.47%
  QoQ % 0.92% -4.24% -1.83% -13.23% 4.59% 6.73% -
  Horiz. % 91.90% 91.06% 95.09% 96.86% 111.63% 106.73% 100.00%
PBT -4,485 -4,504 -4,616 -3,842 -4,163 -4,362 -4,394 1.37%
  QoQ % 0.42% 2.43% -20.15% 7.71% 4.56% 0.73% -
  Horiz. % 102.07% 102.50% 105.05% 87.44% 94.74% 99.27% 100.00%
Tax 0 0 0 -5 -5 -5 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% 100.00% 100.00% 100.00%
NP -4,485 -4,504 -4,616 -3,847 -4,168 -4,367 -4,399 1.30%
  QoQ % 0.42% 2.43% -19.99% 7.70% 4.56% 0.73% -
  Horiz. % 101.95% 102.39% 104.93% 87.45% 94.75% 99.27% 100.00%
NP to SH -3,690 -4,491 -4,074 -3,242 -3,733 -4,052 -4,005 -5.31%
  QoQ % 17.84% -10.24% -25.66% 13.15% 7.87% -1.17% -
  Horiz. % 92.13% 112.13% 101.72% 80.95% 93.21% 101.17% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 34,139 33,887 35,299 35,102 40,190 38,808 36,668 -4.65%
  QoQ % 0.74% -4.00% 0.56% -12.66% 3.56% 5.84% -
  Horiz. % 93.10% 92.42% 96.27% 95.73% 109.61% 105.84% 100.00%
Net Worth 90,685 24,999 24,222 23,812 29,983 101,150 23,999 142.40%
  QoQ % 262.74% 3.21% 1.72% -20.58% -70.36% 321.46% -
  Horiz. % 377.86% 104.17% 100.93% 99.22% 124.93% 421.46% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,685 24,999 24,222 23,812 29,983 101,150 23,999 142.40%
  QoQ % 262.74% 3.21% 1.72% -20.58% -70.36% 321.46% -
  Horiz. % 377.86% 104.17% 100.93% 99.22% 124.93% 421.46% 100.00%
NOSH 1,511,428 499,999 484,444 396,880 428,333 1,445,000 400,000 142.40%
  QoQ % 202.29% 3.21% 22.06% -7.34% -70.36% 261.25% -
  Horiz. % 377.86% 125.00% 121.11% 99.22% 107.08% 361.25% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -15.12 % -15.33 % -15.04 % -12.31 % -11.57 % -12.68 % -13.63 % 7.15%
  QoQ % 1.37% -1.93% -22.18% -6.40% 8.75% 6.97% -
  Horiz. % 110.93% 112.47% 110.34% 90.32% 84.89% 93.03% 100.00%
ROE -4.07 % -17.96 % -16.82 % -13.61 % -12.45 % -4.01 % -16.69 % -60.93%
  QoQ % 77.34% -6.78% -23.59% -9.32% -210.47% 75.97% -
  Horiz. % 24.39% 107.61% 100.78% 81.55% 74.60% 24.03% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.96 5.88 6.33 7.88 8.41 2.38 8.07 -61.04%
  QoQ % -66.67% -7.11% -19.67% -6.30% 253.36% -70.51% -
  Horiz. % 24.29% 72.86% 78.44% 97.65% 104.21% 29.49% 100.00%
EPS -0.24 -0.90 -0.84 -0.82 -0.87 -0.28 -1.00 -61.35%
  QoQ % 73.33% -7.14% -2.44% 5.75% -210.71% 72.00% -
  Horiz. % 24.00% 90.00% 84.00% 82.00% 87.00% 28.00% 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 0.0500 0.0500 0.0600 0.0700 0.0700 0.0600 -
  QoQ % 20.00% 0.00% -16.67% -14.29% 0.00% 16.67% -
  Horiz. % 100.00% 83.33% 83.33% 100.00% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.95 3.91 4.08 4.16 4.79 4.58 4.29 -5.35%
  QoQ % 1.02% -4.17% -1.92% -13.15% 4.59% 6.76% -
  Horiz. % 92.07% 91.14% 95.10% 96.97% 111.66% 106.76% 100.00%
EPS -0.49 -0.60 -0.54 -0.43 -0.50 -0.54 -0.53 -5.09%
  QoQ % 18.33% -11.11% -25.58% 14.00% 7.41% -1.89% -
  Horiz. % 92.45% 113.21% 101.89% 81.13% 94.34% 101.89% 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 0.1207 0.0333 0.0322 0.0317 0.0399 0.1346 0.0319 142.62%
  QoQ % 262.46% 3.42% 1.58% -20.55% -70.36% 321.94% -
  Horiz. % 378.37% 104.39% 100.94% 99.37% 125.08% 421.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 0.0800 -
P/RPS 3.57 1.02 0.79 0.76 0.71 2.94 0.99 134.97%
  QoQ % 250.00% 29.11% 3.95% 7.04% -75.85% 196.97% -
  Horiz. % 360.61% 103.03% 79.80% 76.77% 71.72% 296.97% 100.00%
P/EPS -28.67 -6.68 -5.95 -7.35 -6.88 -24.96 -7.99 134.20%
  QoQ % -329.19% -12.27% 19.05% -6.83% 72.44% -212.39% -
  Horiz. % 358.82% 83.60% 74.47% 91.99% 86.11% 312.39% 100.00%
EY -3.49 -14.97 -16.82 -13.61 -14.53 -4.01 -12.52 -57.29%
  QoQ % 76.69% 11.00% -23.59% 6.33% -262.34% 67.97% -
  Horiz. % 27.88% 119.57% 134.35% 108.71% 116.05% 32.03% 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 1.17 1.20 1.00 1.00 0.86 1.00 1.33 -8.18%
  QoQ % -2.50% 20.00% 0.00% 16.28% -14.00% -24.81% -
  Horiz. % 87.97% 90.23% 75.19% 75.19% 64.66% 75.19% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 25/05/12 -
Price 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 0.0600 -
P/RPS 3.31 1.11 0.95 0.76 0.71 3.36 0.74 171.23%
  QoQ % 198.20% 16.84% 25.00% 7.04% -78.87% 354.05% -
  Horiz. % 447.30% 150.00% 128.38% 102.70% 95.95% 454.05% 100.00%
P/EPS -26.62 -7.24 -7.13 -7.35 -6.88 -28.53 -5.99 170.06%
  QoQ % -267.68% -1.54% 2.99% -6.83% 75.89% -376.29% -
  Horiz. % 444.41% 120.87% 119.03% 122.70% 114.86% 476.29% 100.00%
EY -3.76 -13.82 -14.02 -13.61 -14.53 -3.51 -16.69 -62.94%
  QoQ % 72.79% 1.43% -3.01% 6.33% -313.96% 78.97% -
  Horiz. % 22.53% 82.80% 84.00% 81.55% 87.06% 21.03% 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 1.08 1.30 1.20 1.00 0.86 1.14 1.00 5.26%
  QoQ % -16.92% 8.33% 20.00% 16.28% -24.56% 14.00% -
  Horiz. % 108.00% 130.00% 120.00% 100.00% 86.00% 114.00% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers