Highlights

[NOVAMSC] QoQ TTM Result on 2017-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     19.18%    YoY -     -503.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 57,253 65,263 72,974 79,643 82,255 87,335 96,811 -29.52%
  QoQ % -12.27% -10.57% -8.37% -3.18% -5.82% -9.79% -
  Horiz. % 59.14% 67.41% 75.38% 82.27% 84.96% 90.21% 100.00%
PBT -3,235 -4,118 -4,441 -19,479 -22,505 -22,981 -23,448 -73.27%
  QoQ % 21.44% 7.27% 77.20% 13.45% 2.07% 1.99% -
  Horiz. % 13.80% 17.56% 18.94% 83.07% 95.98% 98.01% 100.00%
Tax -332 -182 -33 1,256 1,233 1,083 1,021 -
  QoQ % -82.42% -451.52% -102.63% 1.87% 13.85% 6.07% -
  Horiz. % -32.52% -17.83% -3.23% 123.02% 120.76% 106.07% 100.00%
NP -3,567 -4,300 -4,474 -18,223 -21,272 -21,898 -22,427 -70.61%
  QoQ % 17.05% 3.89% 75.45% 14.33% 2.86% 2.36% -
  Horiz. % 15.90% 19.17% 19.95% 81.25% 94.85% 97.64% 100.00%
NP to SH 5,699 -1,445 -2,624 -14,830 -18,350 -19,139 -20,427 -
  QoQ % 494.39% 44.93% 82.31% 19.18% 4.12% 6.31% -
  Horiz. % -27.90% 7.07% 12.85% 72.60% 89.83% 93.69% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 60,820 69,563 77,448 97,866 103,527 109,233 119,238 -36.13%
  QoQ % -12.57% -10.18% -20.86% -5.47% -5.22% -8.39% -
  Horiz. % 51.01% 58.34% 64.95% 82.08% 86.82% 91.61% 100.00%
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.08%
  QoQ % 21.60% 5.53% -0.00% -14.29% 16.67% 0.00% -
  Horiz. % 128.33% 105.53% 100.00% 100.00% 116.67% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.08%
  QoQ % 21.60% 5.53% -0.00% -14.29% 16.67% 0.00% -
  Horiz. % 128.33% 105.53% 100.00% 100.00% 116.67% 100.00% 100.00%
NOSH 751,564 689,998 683,240 683,241 683,241 683,241 683,240 6.55%
  QoQ % 8.92% 0.99% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -6.23 % -6.59 % -6.13 % -22.88 % -25.86 % -25.07 % -23.17 % -58.31%
  QoQ % 5.46% -7.50% 73.21% 11.52% -3.15% -8.20% -
  Horiz. % 26.89% 28.44% 26.46% 98.75% 111.61% 108.20% 100.00%
ROE 10.83 % -3.34 % -6.40 % -36.18 % -38.37 % -46.69 % -49.83 % -
  QoQ % 424.25% 47.81% 82.31% 5.71% 17.82% 6.30% -
  Horiz. % -21.73% 6.70% 12.84% 72.61% 77.00% 93.70% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.62 9.46 10.68 11.66 12.04 12.78 14.17 -33.85%
  QoQ % -19.45% -11.42% -8.40% -3.16% -5.79% -9.81% -
  Horiz. % 53.78% 66.76% 75.37% 82.29% 84.97% 90.19% 100.00%
EPS 0.76 -0.21 -0.38 -2.17 -2.69 -2.80 -2.99 -
  QoQ % 461.90% 44.74% 82.49% 19.33% 3.93% 6.35% -
  Horiz. % -25.42% 7.02% 12.71% 72.58% 89.97% 93.65% 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 0.0627 0.0600 0.0600 0.0700 0.0600 0.0600 10.81%
  QoQ % 11.64% 4.50% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 116.67% 104.50% 100.00% 100.00% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.62 8.68 9.71 10.60 10.94 11.62 12.88 -29.50%
  QoQ % -12.21% -10.61% -8.40% -3.11% -5.85% -9.78% -
  Horiz. % 59.16% 67.39% 75.39% 82.30% 84.94% 90.22% 100.00%
EPS 0.76 -0.19 -0.35 -1.97 -2.44 -2.55 -2.72 -
  QoQ % 500.00% 45.71% 82.23% 19.26% 4.31% 6.25% -
  Horiz. % -27.94% 6.99% 12.87% 72.43% 89.71% 93.75% 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 0.0576 0.0545 0.0545 0.0636 0.0545 0.0545 18.14%
  QoQ % 21.53% 5.69% 0.00% -14.31% 16.70% 0.00% -
  Horiz. % 128.44% 105.69% 100.00% 100.00% 116.70% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1650 0.1350 0.1000 0.1300 0.0800 0.0750 0.0950 -
P/RPS 2.17 1.43 0.94 1.12 0.66 0.59 0.67 118.75%
  QoQ % 51.75% 52.13% -16.07% 69.70% 11.86% -11.94% -
  Horiz. % 323.88% 213.43% 140.30% 167.16% 98.51% 88.06% 100.00%
P/EPS 21.76 -64.46 -26.04 -5.99 -2.98 -2.68 -3.18 -
  QoQ % 133.76% -147.54% -334.72% -101.01% -11.19% 15.72% -
  Horiz. % -684.28% 2,027.04% 818.87% 188.36% 93.71% 84.28% 100.00%
EY 4.60 -1.55 -3.84 -16.70 -33.57 -37.35 -31.47 -
  QoQ % 396.77% 59.64% 77.01% 50.25% 10.12% -18.68% -
  Horiz. % -14.62% 4.93% 12.20% 53.07% 106.67% 118.68% 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 2.36 2.15 1.67 2.17 1.14 1.25 1.58 30.64%
  QoQ % 9.77% 28.74% -23.04% 90.35% -8.80% -20.89% -
  Horiz. % 149.37% 136.08% 105.70% 137.34% 72.15% 79.11% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 -
Price 0.1400 0.1650 0.1050 0.1150 0.1050 0.0750 0.0800 -
P/RPS 1.84 1.74 0.98 0.99 0.87 0.59 0.56 120.85%
  QoQ % 5.75% 77.55% -1.01% 13.79% 47.46% 5.36% -
  Horiz. % 328.57% 310.71% 175.00% 176.79% 155.36% 105.36% 100.00%
P/EPS 18.46 -78.79 -27.34 -5.30 -3.91 -2.68 -2.68 -
  QoQ % 123.43% -188.19% -415.85% -35.55% -45.90% 0.00% -
  Horiz. % -688.81% 2,939.93% 1,020.15% 197.76% 145.90% 100.00% 100.00%
EY 5.42 -1.27 -3.66 -18.87 -25.58 -37.35 -37.37 -
  QoQ % 526.77% 65.30% 80.60% 26.23% 31.51% 0.05% -
  Horiz. % -14.50% 3.40% 9.79% 50.50% 68.45% 99.95% 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 2.00 2.63 1.75 1.92 1.50 1.25 1.33 31.22%
  QoQ % -23.95% 50.29% -8.85% 28.00% 20.00% -6.02% -
  Horiz. % 150.38% 197.74% 131.58% 144.36% 112.78% 93.98% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers