Highlights

[NOVAMSC] QoQ TTM Result on 2014-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     99.49%    YoY -     142.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 31,152 31,776 32,283 30,047 31,048 32,846 32,392 -2.57%
  QoQ % -1.96% -1.57% 7.44% -3.22% -5.47% 1.40% -
  Horiz. % 96.17% 98.10% 99.66% 92.76% 95.85% 101.40% 100.00%
PBT 315 894 1,155 1,255 1,182 806 722 -42.45%
  QoQ % -64.77% -22.60% -7.97% 6.18% 46.65% 11.63% -
  Horiz. % 43.63% 123.82% 159.97% 173.82% 163.71% 111.63% 100.00%
Tax -6 -3 -3 -1 -1 -1 -1 229.83%
  QoQ % -100.00% 0.00% -200.00% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% 300.00% 300.00% 100.00% 100.00% 100.00% 100.00%
NP 309 891 1,152 1,254 1,181 805 721 -43.13%
  QoQ % -65.32% -22.66% -8.13% 6.18% 46.71% 11.65% -
  Horiz. % 42.86% 123.58% 159.78% 173.93% 163.80% 111.65% 100.00%
NP to SH 1,979 2,558 2,595 1,957 981 1,400 1,625 14.03%
  QoQ % -22.63% -1.43% 32.60% 99.49% -29.93% -13.85% -
  Horiz. % 121.78% 157.42% 159.69% 120.43% 60.37% 86.15% 100.00%
Tax Rate 1.90 % 0.34 % 0.26 % 0.08 % 0.08 % 0.12 % 0.14 % 468.06%
  QoQ % 458.82% 30.77% 225.00% 0.00% -33.33% -14.29% -
  Horiz. % 1,357.14% 242.86% 185.71% 57.14% 57.14% 85.71% 100.00%
Total Cost 30,843 30,885 31,131 28,793 29,867 32,041 31,671 -1.75%
  QoQ % -0.14% -0.79% 8.12% -3.60% -6.79% 1.17% -
  Horiz. % 97.39% 97.52% 98.29% 90.91% 94.30% 101.17% 100.00%
Net Worth 3,945,600 263,599 233,199 229,599 23,962 12,272 51,599 1,696.79%
  QoQ % 1,396.81% 13.04% 1.57% 858.16% 95.25% -76.22% -
  Horiz. % 7,646.51% 510.85% 451.94% 444.96% 46.44% 23.78% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,945,600 263,599 233,199 229,599 23,962 12,272 51,599 1,696.79%
  QoQ % 1,396.81% 13.04% 1.57% 858.16% 95.25% -76.22% -
  Horiz. % 7,646.51% 510.85% 451.94% 444.96% 46.44% 23.78% 100.00%
NOSH 43,840,000 3,295,000 2,915,000 2,870,000 399,375 204,545 860,000 1,271.54%
  QoQ % 1,230.50% 13.04% 1.57% 618.62% 95.25% -76.22% -
  Horiz. % 5,097.67% 383.14% 338.95% 333.72% 46.44% 23.78% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.99 % 2.80 % 3.57 % 4.17 % 3.80 % 2.45 % 2.23 % -41.78%
  QoQ % -64.64% -21.57% -14.39% 9.74% 55.10% 9.87% -
  Horiz. % 44.39% 125.56% 160.09% 187.00% 170.40% 109.87% 100.00%
ROE 0.05 % 0.97 % 1.11 % 0.85 % 4.09 % 11.41 % 3.15 % -93.67%
  QoQ % -94.85% -12.61% 30.59% -79.22% -64.15% 262.22% -
  Horiz. % 1.59% 30.79% 35.24% 26.98% 129.84% 362.22% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.07 0.96 1.11 1.05 7.77 16.06 3.77 -92.97%
  QoQ % -92.71% -13.51% 5.71% -86.49% -51.62% 325.99% -
  Horiz. % 1.86% 25.46% 29.44% 27.85% 206.10% 425.99% 100.00%
EPS 0.00 0.08 0.09 0.07 0.25 0.68 0.19 -
  QoQ % 0.00% -11.11% 28.57% -72.00% -63.24% 257.89% -
  Horiz. % 0.00% 42.11% 47.37% 36.84% 131.58% 357.89% 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 0.0900 0.0800 0.0800 0.0800 0.0600 0.0600 0.0600 31.00%
  QoQ % 12.50% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 150.00% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.14 4.23 4.30 4.00 4.13 4.37 4.31 -2.64%
  QoQ % -2.13% -1.63% 7.50% -3.15% -5.49% 1.39% -
  Horiz. % 96.06% 98.14% 99.77% 92.81% 95.82% 101.39% 100.00%
EPS 0.26 0.34 0.35 0.26 0.13 0.19 0.22 11.77%
  QoQ % -23.53% -2.86% 34.62% 100.00% -31.58% -13.64% -
  Horiz. % 118.18% 154.55% 159.09% 118.18% 59.09% 86.36% 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 5.2498 0.3507 0.3103 0.3055 0.0319 0.0163 0.0687 1,696.02%
  QoQ % 1,396.95% 13.02% 1.57% 857.68% 95.71% -76.27% -
  Horiz. % 7,641.63% 510.48% 451.67% 444.69% 46.43% 23.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1150 0.1500 0.1750 0.1350 0.1300 0.0800 0.0700 -
P/RPS 161.84 15.55 15.80 12.89 1.67 0.50 1.86 1,858.25%
  QoQ % 940.77% -1.58% 22.58% 671.86% 234.00% -73.12% -
  Horiz. % 8,701.08% 836.02% 849.46% 693.01% 89.78% 26.88% 100.00%
P/EPS 2,547.55 193.22 196.58 197.98 52.92 11.69 37.05 1,574.06%
  QoQ % 1,218.47% -1.71% -0.71% 274.11% 352.69% -68.45% -
  Horiz. % 6,875.98% 521.51% 530.58% 534.36% 142.83% 31.55% 100.00%
EY 0.04 0.52 0.51 0.51 1.89 8.56 2.70 -93.95%
  QoQ % -92.31% 1.96% 0.00% -73.02% -77.92% 217.04% -
  Horiz. % 1.48% 19.26% 18.89% 18.89% 70.00% 317.04% 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 1.28 1.88 2.19 1.69 2.17 1.33 1.17 6.17%
  QoQ % -31.91% -14.16% 29.59% -22.12% 63.16% 13.68% -
  Horiz. % 109.40% 160.68% 187.18% 144.44% 185.47% 113.68% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.1200 0.1050 0.1800 0.1550 0.1950 0.1250 0.0700 -
P/RPS 168.88 10.89 16.25 14.81 2.51 0.78 1.86 1,914.59%
  QoQ % 1,450.78% -32.98% 9.72% 490.04% 221.79% -58.06% -
  Horiz. % 9,079.57% 585.48% 873.66% 796.24% 134.95% 41.94% 100.00%
P/EPS 2,658.31 135.25 202.20 227.31 79.39 18.26 37.05 1,622.20%
  QoQ % 1,865.48% -33.11% -11.05% 186.32% 334.78% -50.72% -
  Horiz. % 7,174.93% 365.05% 545.75% 613.52% 214.28% 49.28% 100.00%
EY 0.04 0.74 0.49 0.44 1.26 5.48 2.70 -93.95%
  QoQ % -94.59% 51.02% 11.36% -65.08% -77.01% 102.96% -
  Horiz. % 1.48% 27.41% 18.15% 16.30% 46.67% 202.96% 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 1.33 1.31 2.25 1.94 3.25 2.08 1.17 8.91%
  QoQ % 1.53% -41.78% 15.98% -40.31% 56.25% 77.78% -
  Horiz. % 113.68% 111.97% 192.31% 165.81% 277.78% 177.78% 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