Highlights

[NOVAMSC] QoQ TTM Result on 2015-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -46.29%    YoY -     -45.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 70,805 52,810 30,979 32,253 31,152 31,776 32,283 68.57%
  QoQ % 34.07% 70.47% -3.95% 3.53% -1.96% -1.57% -
  Horiz. % 219.33% 163.58% 95.96% 99.91% 96.50% 98.43% 100.00%
PBT 1,227 1,188 524 392 315 894 1,155 4.10%
  QoQ % 3.28% 126.72% 33.67% 24.44% -64.77% -22.60% -
  Horiz. % 106.23% 102.86% 45.37% 33.94% 27.27% 77.40% 100.00%
Tax -37 -40 -14 -9 -6 -3 -3 431.37%
  QoQ % 7.50% -185.71% -55.56% -50.00% -100.00% 0.00% -
  Horiz. % 1,233.33% 1,333.33% 466.67% 300.00% 200.00% 100.00% 100.00%
NP 1,190 1,148 510 383 309 891 1,152 2.18%
  QoQ % 3.66% 125.10% 33.16% 23.95% -65.32% -22.66% -
  Horiz. % 103.30% 99.65% 44.27% 33.25% 26.82% 77.34% 100.00%
NP to SH 658 736 512 1,063 1,979 2,558 2,595 -59.84%
  QoQ % -10.60% 43.75% -51.83% -46.29% -22.63% -1.43% -
  Horiz. % 25.36% 28.36% 19.73% 40.96% 76.26% 98.57% 100.00%
Tax Rate 3.02 % 3.37 % 2.67 % 2.30 % 1.90 % 0.34 % 0.26 % 410.60%
  QoQ % -10.39% 26.22% 16.09% 21.05% 458.82% 30.77% -
  Horiz. % 1,161.54% 1,296.15% 1,026.92% 884.62% 730.77% 130.77% 100.00%
Total Cost 69,615 51,662 30,469 31,870 30,843 30,885 31,131 70.75%
  QoQ % 34.75% 69.56% -4.40% 3.33% -0.14% -0.79% -
  Horiz. % 223.62% 165.95% 97.87% 102.37% 99.07% 99.21% 100.00%
Net Worth 0 54,338 2,129,400 108,675 3,945,600 263,599 233,199 -
  QoQ % 0.00% -97.45% 1,859.42% -97.25% 1,396.81% 13.04% -
  Horiz. % 0.00% 23.30% 913.12% 46.60% 1,691.94% 113.04% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 54,338 2,129,400 108,675 3,945,600 263,599 233,199 -
  QoQ % 0.00% -97.45% 1,859.42% -97.25% 1,396.81% 13.04% -
  Horiz. % 0.00% 23.30% 913.12% 46.60% 1,691.94% 113.04% 100.00%
NOSH 683,241 603,760 23,660,000 1,207,500 43,840,000 3,295,000 2,915,000 -61.88%
  QoQ % 13.16% -97.45% 1,859.42% -97.25% 1,230.50% 13.04% -
  Horiz. % 23.44% 20.71% 811.66% 41.42% 1,503.95% 113.04% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.68 % 2.17 % 1.65 % 1.19 % 0.99 % 2.80 % 3.57 % -39.42%
  QoQ % -22.58% 31.52% 38.66% 20.20% -64.64% -21.57% -
  Horiz. % 47.06% 60.78% 46.22% 33.33% 27.73% 78.43% 100.00%
ROE - % 1.35 % 0.02 % 0.98 % 0.05 % 0.97 % 1.11 % -
  QoQ % 0.00% 6,650.00% -97.96% 1,860.00% -94.85% -12.61% -
  Horiz. % 0.00% 121.62% 1.80% 88.29% 4.50% 87.39% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.36 8.75 0.13 2.67 0.07 0.96 1.11 341.49%
  QoQ % 18.40% 6,630.77% -95.13% 3,714.29% -92.71% -13.51% -
  Horiz. % 933.33% 788.29% 11.71% 240.54% 6.31% 86.49% 100.00%
EPS 0.10 0.12 0.00 0.09 0.00 0.08 0.09 7.26%
  QoQ % -16.67% 0.00% 0.00% 0.00% 0.00% -11.11% -
  Horiz. % 111.11% 133.33% 0.00% 100.00% 0.00% 88.89% 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 0.0000 0.0900 0.0900 0.0900 0.0900 0.0800 0.0800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.50% 0.00% -
  Horiz. % 0.00% 112.50% 112.50% 112.50% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.42 7.03 4.12 4.29 4.14 4.23 4.30 68.44%
  QoQ % 34.00% 70.63% -3.96% 3.62% -2.13% -1.63% -
  Horiz. % 219.07% 163.49% 95.81% 99.77% 96.28% 98.37% 100.00%
EPS 0.09 0.10 0.07 0.14 0.26 0.34 0.35 -59.46%
  QoQ % -10.00% 42.86% -50.00% -46.15% -23.53% -2.86% -
  Horiz. % 25.71% 28.57% 20.00% 40.00% 74.29% 97.14% 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 0.0000 0.0723 2.8333 0.1446 5.2498 0.3507 0.3103 -
  QoQ % 0.00% -97.45% 1,859.41% -97.25% 1,396.95% 13.02% -
  Horiz. % 0.00% 23.30% 913.08% 46.60% 1,691.85% 113.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.0900 0.1000 0.0950 0.1150 0.1150 0.1500 0.1750 -
P/RPS 0.87 1.14 72.56 4.31 161.84 15.55 15.80 -85.45%
  QoQ % -23.68% -98.43% 1,583.53% -97.34% 940.77% -1.58% -
  Horiz. % 5.51% 7.22% 459.24% 27.28% 1,024.30% 98.42% 100.00%
P/EPS 93.45 82.03 4,390.04 130.63 2,547.55 193.22 196.58 -39.01%
  QoQ % 13.92% -98.13% 3,260.67% -94.87% 1,218.47% -1.71% -
  Horiz. % 47.54% 41.73% 2,233.21% 66.45% 1,295.94% 98.29% 100.00%
EY 1.07 1.22 0.02 0.77 0.04 0.52 0.51 63.67%
  QoQ % -12.30% 6,000.00% -97.40% 1,825.00% -92.31% 1.96% -
  Horiz. % 209.80% 239.22% 3.92% 150.98% 7.84% 101.96% 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 0.00 1.11 1.06 1.28 1.28 1.88 2.19 -
  QoQ % 0.00% 4.72% -17.19% 0.00% -31.91% -14.16% -
  Horiz. % 0.00% 50.68% 48.40% 58.45% 58.45% 85.84% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 22/08/16 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 -
Price 0.0900 0.1000 0.1000 0.1000 0.1200 0.1050 0.1800 -
P/RPS 0.87 1.14 76.37 3.74 168.88 10.89 16.25 -85.72%
  QoQ % -23.68% -98.51% 1,941.98% -97.79% 1,450.78% -32.98% -
  Horiz. % 5.35% 7.02% 469.97% 23.02% 1,039.26% 67.02% 100.00%
P/EPS 93.45 82.03 4,621.09 113.59 2,658.31 135.25 202.20 -40.14%
  QoQ % 13.92% -98.22% 3,968.22% -95.73% 1,865.48% -33.11% -
  Horiz. % 46.22% 40.57% 2,285.41% 56.18% 1,314.69% 66.89% 100.00%
EY 1.07 1.22 0.02 0.88 0.04 0.74 0.49 68.08%
  QoQ % -12.30% 6,000.00% -97.73% 2,100.00% -94.59% 51.02% -
  Horiz. % 218.37% 248.98% 4.08% 179.59% 8.16% 151.02% 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 0.00 1.11 1.11 1.11 1.33 1.31 2.25 -
  QoQ % 0.00% 0.00% 0.00% -16.54% 1.53% -41.78% -
  Horiz. % 0.00% 49.33% 49.33% 49.33% 59.11% 58.22% 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