Highlights

[NOVAMSC] QoQ TTM Result on 2013-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     121.90%    YoY -     124.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 31,048 32,846 32,392 33,312 29,654 29,383 30,683 0.79%
  QoQ % -5.47% 1.40% -2.76% 12.34% 0.92% -4.24% -
  Horiz. % 101.19% 107.05% 105.57% 108.57% 96.65% 95.76% 100.00%
PBT 1,182 806 722 -11 -4,485 -4,504 -4,616 -
  QoQ % 46.65% 11.63% 6,663.64% 99.75% 0.42% 2.43% -
  Horiz. % -25.61% -17.46% -15.64% 0.24% 97.16% 97.57% 100.00%
Tax -1 -1 -1 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NP 1,181 805 721 -11 -4,485 -4,504 -4,616 -
  QoQ % 46.71% 11.65% 6,654.55% 99.75% 0.42% 2.43% -
  Horiz. % -25.58% -17.44% -15.62% 0.24% 97.16% 97.57% 100.00%
NP to SH 981 1,400 1,625 808 -3,690 -4,491 -4,074 -
  QoQ % -29.93% -13.85% 101.11% 121.90% 17.84% -10.24% -
  Horiz. % -24.08% -34.36% -39.89% -19.83% 90.57% 110.24% 100.00%
Tax Rate 0.08 % 0.12 % 0.14 % - % - % - % - % -
  QoQ % -33.33% -14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.14% 85.71% 100.00% - - - -
Total Cost 29,867 32,041 31,671 33,323 34,139 33,887 35,299 -10.53%
  QoQ % -6.79% 1.17% -4.96% -2.39% 0.74% -4.00% -
  Horiz. % 84.61% 90.77% 89.72% 94.40% 96.71% 96.00% 100.00%
Net Worth 23,962 12,272 51,599 51,599 90,685 24,999 24,222 -0.72%
  QoQ % 95.25% -76.22% 0.00% -43.10% 262.74% 3.21% -
  Horiz. % 98.93% 50.67% 213.03% 213.03% 374.39% 103.21% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 23,962 12,272 51,599 51,599 90,685 24,999 24,222 -0.72%
  QoQ % 95.25% -76.22% 0.00% -43.10% 262.74% 3.21% -
  Horiz. % 98.93% 50.67% 213.03% 213.03% 374.39% 103.21% 100.00%
NOSH 399,375 204,545 860,000 860,000 1,511,428 499,999 484,444 -12.07%
  QoQ % 95.25% -76.22% 0.00% -43.10% 202.29% 3.21% -
  Horiz. % 82.44% 42.22% 177.52% 177.52% 311.99% 103.21% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.80 % 2.45 % 2.23 % -0.03 % -15.12 % -15.33 % -15.04 % -
  QoQ % 55.10% 9.87% 7,533.33% 99.80% 1.37% -1.93% -
  Horiz. % -25.27% -16.29% -14.83% 0.20% 100.53% 101.93% 100.00%
ROE 4.09 % 11.41 % 3.15 % 1.57 % -4.07 % -17.96 % -16.82 % -
  QoQ % -64.15% 262.22% 100.64% 138.57% 77.34% -6.78% -
  Horiz. % -24.32% -67.84% -18.73% -9.33% 24.20% 106.78% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.77 16.06 3.77 3.87 1.96 5.88 6.33 14.63%
  QoQ % -51.62% 325.99% -2.58% 97.45% -66.67% -7.11% -
  Horiz. % 122.75% 253.71% 59.56% 61.14% 30.96% 92.89% 100.00%
EPS 0.25 0.68 0.19 0.09 -0.24 -0.90 -0.84 -
  QoQ % -63.24% 257.89% 111.11% 137.50% 73.33% -7.14% -
  Horiz. % -29.76% -80.95% -22.62% -10.71% 28.57% 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 0.0600 0.0600 0.0600 0.0600 0.0600 0.0500 0.0500 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.13 4.37 4.31 4.43 3.95 3.91 4.08 0.81%
  QoQ % -5.49% 1.39% -2.71% 12.15% 1.02% -4.17% -
  Horiz. % 101.23% 107.11% 105.64% 108.58% 96.81% 95.83% 100.00%
EPS 0.13 0.19 0.22 0.11 -0.49 -0.60 -0.54 -
  QoQ % -31.58% -13.64% 100.00% 122.45% 18.33% -11.11% -
  Horiz. % -24.07% -35.19% -40.74% -20.37% 90.74% 111.11% 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 0.0319 0.0163 0.0687 0.0687 0.1207 0.0333 0.0322 -0.62%
  QoQ % 95.71% -76.27% 0.00% -43.08% 262.46% 3.42% -
  Horiz. % 99.07% 50.62% 213.35% 213.35% 374.84% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1300 0.0800 0.0700 0.0650 0.0700 0.0600 0.0500 -
P/RPS 1.67 0.50 1.86 1.68 3.57 1.02 0.79 64.64%
  QoQ % 234.00% -73.12% 10.71% -52.94% 250.00% 29.11% -
  Horiz. % 211.39% 63.29% 235.44% 212.66% 451.90% 129.11% 100.00%
P/EPS 52.92 11.69 37.05 69.18 -28.67 -6.68 -5.95 -
  QoQ % 352.69% -68.45% -46.44% 341.30% -329.19% -12.27% -
  Horiz. % -889.41% -196.47% -622.69% -1,162.69% 481.85% 112.27% 100.00%
EY 1.89 8.56 2.70 1.45 -3.49 -14.97 -16.82 -
  QoQ % -77.92% 217.04% 86.21% 141.55% 76.69% 11.00% -
  Horiz. % -11.24% -50.89% -16.05% -8.62% 20.75% 89.00% 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 2.17 1.33 1.17 1.08 1.17 1.20 1.00 67.53%
  QoQ % 63.16% 13.68% 8.33% -7.69% -2.50% 20.00% -
  Horiz. % 217.00% 133.00% 117.00% 108.00% 117.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 -
Price 0.1950 0.1250 0.0700 0.0700 0.0650 0.0650 0.0600 -
P/RPS 2.51 0.78 1.86 1.81 3.31 1.11 0.95 91.00%
  QoQ % 221.79% -58.06% 2.76% -45.32% 198.20% 16.84% -
  Horiz. % 264.21% 82.11% 195.79% 190.53% 348.42% 116.84% 100.00%
P/EPS 79.39 18.26 37.05 74.50 -26.62 -7.24 -7.13 -
  QoQ % 334.78% -50.72% -50.27% 379.86% -267.68% -1.54% -
  Horiz. % -1,113.46% -256.10% -519.64% -1,044.88% 373.35% 101.54% 100.00%
EY 1.26 5.48 2.70 1.34 -3.76 -13.82 -14.02 -
  QoQ % -77.01% 102.96% 101.49% 135.64% 72.79% 1.43% -
  Horiz. % -8.99% -39.09% -19.26% -9.56% 26.82% 98.57% 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 3.25 2.08 1.17 1.17 1.08 1.30 1.20 94.18%
  QoQ % 56.25% 77.78% 0.00% 8.33% -16.92% 8.33% -
  Horiz. % 270.83% 173.33% 97.50% 97.50% 90.00% 108.33% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers