Highlights

[NOVAMSC] QoQ TTM Result on 2016-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -473.71%    YoY -     -331.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 82,255 87,335 96,811 84,441 70,805 52,810 30,979 91.63%
  QoQ % -5.82% -9.79% 14.65% 19.26% 34.07% 70.47% -
  Horiz. % 265.52% 281.92% 312.51% 272.57% 228.56% 170.47% 100.00%
PBT -22,505 -22,981 -23,448 -1,853 1,227 1,188 524 -
  QoQ % 2.07% 1.99% -1,165.41% -251.02% 3.28% 126.72% -
  Horiz. % -4,294.85% -4,385.69% -4,474.81% -353.63% 234.16% 226.72% 100.00%
Tax 1,233 1,083 1,021 -34 -37 -40 -14 -
  QoQ % 13.85% 6.07% 3,102.94% 8.11% 7.50% -185.71% -
  Horiz. % -8,807.14% -7,735.71% -7,292.86% 242.86% 264.29% 285.71% 100.00%
NP -21,272 -21,898 -22,427 -1,887 1,190 1,148 510 -
  QoQ % 2.86% 2.36% -1,088.50% -258.57% 3.66% 125.10% -
  Horiz. % -4,170.98% -4,293.73% -4,397.45% -370.00% 233.33% 225.10% 100.00%
NP to SH -18,350 -19,139 -20,427 -2,459 658 736 512 -
  QoQ % 4.12% 6.31% -730.70% -473.71% -10.60% 43.75% -
  Horiz. % -3,583.98% -3,738.09% -3,989.65% -480.27% 128.52% 143.75% 100.00%
Tax Rate - % - % - % - % 3.02 % 3.37 % 2.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -10.39% 26.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 113.11% 126.22% 100.00%
Total Cost 103,527 109,233 119,238 86,328 69,615 51,662 30,469 125.84%
  QoQ % -5.22% -8.39% 38.12% 24.01% 34.75% 69.56% -
  Horiz. % 339.78% 358.51% 391.34% 283.33% 228.48% 169.56% 100.00%
Net Worth 47,826 40,994 40,994 61,491 0 54,338 2,129,400 -92.02%
  QoQ % 16.67% 0.00% -33.33% 0.00% 0.00% -97.45% -
  Horiz. % 2.25% 1.93% 1.93% 2.89% 0.00% 2.55% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 47,826 40,994 40,994 61,491 0 54,338 2,129,400 -92.02%
  QoQ % 16.67% 0.00% -33.33% 0.00% 0.00% -97.45% -
  Horiz. % 2.25% 1.93% 1.93% 2.89% 0.00% 2.55% 100.00%
NOSH 683,241 683,241 683,240 683,241 683,241 603,760 23,660,000 -90.57%
  QoQ % 0.00% 0.00% -0.00% 0.00% 13.16% -97.45% -
  Horiz. % 2.89% 2.89% 2.89% 2.89% 2.89% 2.55% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -25.86 % -25.07 % -23.17 % -2.23 % 1.68 % 2.17 % 1.65 % -
  QoQ % -3.15% -8.20% -939.01% -232.74% -22.58% 31.52% -
  Horiz. % -1,567.27% -1,519.39% -1,404.24% -135.15% 101.82% 131.52% 100.00%
ROE -38.37 % -46.69 % -49.83 % -4.00 % - % 1.35 % 0.02 % -
  QoQ % 17.82% 6.30% -1,145.75% 0.00% 0.00% 6,650.00% -
  Horiz. % -191,850.00% -233,450.00% -249,150.03% -20,000.00% 0.00% 6,750.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.04 12.78 14.17 12.36 10.36 8.75 0.13 1,941.39%
  QoQ % -5.79% -9.81% 14.64% 19.31% 18.40% 6,630.77% -
  Horiz. % 9,261.54% 9,830.77% 10,900.00% 9,507.69% 7,969.23% 6,730.77% 100.00%
EPS -2.69 -2.80 -2.99 -0.36 0.10 0.12 0.00 -
  QoQ % 3.93% 6.35% -730.56% -460.00% -16.67% 0.00% -
  Horiz. % -2,241.67% -2,333.33% -2,491.67% -300.00% 83.33% 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 0.0600 0.0600 0.0900 0.0000 0.0900 0.0900 -15.41%
  QoQ % 16.67% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 77.78% 66.67% 66.67% 100.00% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.94 11.62 12.88 11.24 9.42 7.03 4.12 91.64%
  QoQ % -5.85% -9.78% 14.59% 19.32% 34.00% 70.63% -
  Horiz. % 265.53% 282.04% 312.62% 272.82% 228.64% 170.63% 100.00%
EPS -2.44 -2.55 -2.72 -0.33 0.09 0.10 0.07 -
  QoQ % 4.31% 6.25% -724.24% -466.67% -10.00% 42.86% -
  Horiz. % -3,485.71% -3,642.86% -3,885.71% -471.43% 128.57% 142.86% 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 0.0636 0.0545 0.0545 0.0818 0.0000 0.0723 2.8333 -92.02%
  QoQ % 16.70% 0.00% -33.37% 0.00% 0.00% -97.45% -
  Horiz. % 2.24% 1.92% 1.92% 2.89% 0.00% 2.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.0800 0.0750 0.0950 0.0800 0.0900 0.1000 0.0950 -
P/RPS 0.66 0.59 0.67 0.65 0.87 1.14 72.56 -95.63%
  QoQ % 11.86% -11.94% 3.08% -25.29% -23.68% -98.43% -
  Horiz. % 0.91% 0.81% 0.92% 0.90% 1.20% 1.57% 100.00%
P/EPS -2.98 -2.68 -3.18 -22.23 93.45 82.03 4,390.04 -
  QoQ % -11.19% 15.72% 85.70% -123.79% 13.92% -98.13% -
  Horiz. % -0.07% -0.06% -0.07% -0.51% 2.13% 1.87% 100.00%
EY -33.57 -37.35 -31.47 -4.50 1.07 1.22 0.02 -
  QoQ % 10.12% -18.68% -599.33% -520.56% -12.30% 6,000.00% -
  Horiz. % -167,850.00% -186,750.00% -157,350.00% -22,500.00% 5,350.00% 6,100.00% 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 1.14 1.25 1.58 0.89 0.00 1.11 1.06 4.97%
  QoQ % -8.80% -20.89% 77.53% 0.00% 0.00% 4.72% -
  Horiz. % 107.55% 117.92% 149.06% 83.96% 0.00% 104.72% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 24/05/16 -
Price 0.1050 0.0750 0.0800 0.0950 0.0900 0.1000 0.1000 -
P/RPS 0.87 0.59 0.56 0.77 0.87 1.14 76.37 -94.92%
  QoQ % 47.46% 5.36% -27.27% -11.49% -23.68% -98.51% -
  Horiz. % 1.14% 0.77% 0.73% 1.01% 1.14% 1.49% 100.00%
P/EPS -3.91 -2.68 -2.68 -26.40 93.45 82.03 4,621.09 -
  QoQ % -45.90% 0.00% 89.85% -128.25% 13.92% -98.22% -
  Horiz. % -0.08% -0.06% -0.06% -0.57% 2.02% 1.78% 100.00%
EY -25.58 -37.35 -37.37 -3.79 1.07 1.22 0.02 -
  QoQ % 31.51% 0.05% -886.02% -454.21% -12.30% 6,000.00% -
  Horiz. % -127,900.00% -186,750.00% -186,850.00% -18,950.00% 5,350.00% 6,100.00% 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 1.50 1.25 1.33 1.06 0.00 1.11 1.11 22.21%
  QoQ % 20.00% -6.02% 25.47% 0.00% 0.00% 0.00% -
  Horiz. % 135.14% 112.61% 119.82% 95.50% 0.00% 100.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers