Highlights

[NOVAMSC] QoQ TTM Result on 2018-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     8.12%    YoY -     141.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 53,152 53,019 56,390 57,253 65,263 72,974 79,643 -23.69%
  QoQ % 0.25% -5.98% -1.51% -12.27% -10.57% -8.37% -
  Horiz. % 66.74% 66.57% 70.80% 71.89% 81.94% 91.63% 100.00%
PBT 653 366 -2,353 -3,235 -4,118 -4,441 -19,479 -
  QoQ % 78.42% 115.55% 27.26% 21.44% 7.27% 77.20% -
  Horiz. % -3.35% -1.88% 12.08% 16.61% 21.14% 22.80% 100.00%
Tax -1 -1 -356 -332 -182 -33 1,256 -
  QoQ % 0.00% 99.72% -7.23% -82.42% -451.52% -102.63% -
  Horiz. % -0.08% -0.08% -28.34% -26.43% -14.49% -2.63% 100.00%
NP 652 365 -2,709 -3,567 -4,300 -4,474 -18,223 -
  QoQ % 78.63% 113.47% 24.05% 17.05% 3.89% 75.45% -
  Horiz. % -3.58% -2.00% 14.87% 19.57% 23.60% 24.55% 100.00%
NP to SH 7,406 8,235 6,162 5,699 -1,445 -2,624 -14,830 -
  QoQ % -10.07% 33.64% 8.12% 494.39% 44.93% 82.31% -
  Horiz. % -49.94% -55.53% -41.55% -38.43% 9.74% 17.69% 100.00%
Tax Rate 0.15 % 0.27 % - % - % - % - % - % -
  QoQ % -44.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.56% 100.00% - - - - -
Total Cost 52,500 52,654 59,099 60,820 69,563 77,448 97,866 -34.05%
  QoQ % -0.29% -10.91% -2.83% -12.57% -10.18% -20.86% -
  Horiz. % 53.64% 53.80% 60.39% 62.15% 71.08% 79.14% 100.00%
Net Worth 60,125 52,609 60,125 52,609 43,262 40,994 40,994 29.18%
  QoQ % 14.29% -12.50% 14.29% 21.60% 5.53% -0.00% -
  Horiz. % 146.67% 128.33% 146.67% 128.33% 105.53% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 60,125 52,609 60,125 52,609 43,262 40,994 40,994 29.18%
  QoQ % 14.29% -12.50% 14.29% 21.60% 5.53% -0.00% -
  Horiz. % 146.67% 128.33% 146.67% 128.33% 105.53% 100.00% 100.00%
NOSH 751,564 751,564 751,564 751,564 689,998 683,240 683,241 6.58%
  QoQ % 0.00% 0.00% 0.00% 8.92% 0.99% -0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 100.99% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.23 % 0.69 % -4.80 % -6.23 % -6.59 % -6.13 % -22.88 % -
  QoQ % 78.26% 114.37% 22.95% 5.46% -7.50% 73.21% -
  Horiz. % -5.38% -3.02% 20.98% 27.23% 28.80% 26.79% 100.00%
ROE 12.32 % 15.65 % 10.25 % 10.83 % -3.34 % -6.40 % -36.18 % -
  QoQ % -21.28% 52.68% -5.36% 424.25% 47.81% 82.31% -
  Horiz. % -34.05% -43.26% -28.33% -29.93% 9.23% 17.69% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.07 7.05 7.50 7.62 9.46 10.68 11.66 -28.43%
  QoQ % 0.28% -6.00% -1.57% -19.45% -11.42% -8.40% -
  Horiz. % 60.63% 60.46% 64.32% 65.35% 81.13% 91.60% 100.00%
EPS 0.99 1.10 0.82 0.76 -0.21 -0.38 -2.17 -
  QoQ % -10.00% 34.15% 7.89% 461.90% 44.74% 82.49% -
  Horiz. % -45.62% -50.69% -37.79% -35.02% 9.68% 17.51% 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 0.0800 0.0700 0.0800 0.0700 0.0627 0.0600 0.0600 21.21%
  QoQ % 14.29% -12.50% 14.29% 11.64% 4.50% 0.00% -
  Horiz. % 133.33% 116.67% 133.33% 116.67% 104.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.07 7.05 7.50 7.62 8.68 9.71 10.60 -23.72%
  QoQ % 0.28% -6.00% -1.57% -12.21% -10.61% -8.40% -
  Horiz. % 66.70% 66.51% 70.75% 71.89% 81.89% 91.60% 100.00%
EPS 0.99 1.10 0.82 0.76 -0.19 -0.35 -1.97 -
  QoQ % -10.00% 34.15% 7.89% 500.00% 45.71% 82.23% -
  Horiz. % -50.25% -55.84% -41.62% -38.58% 9.64% 17.77% 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 0.0800 0.0700 0.0800 0.0700 0.0576 0.0545 0.0545 29.25%
  QoQ % 14.29% -12.50% 14.29% 21.53% 5.69% 0.00% -
  Horiz. % 146.79% 128.44% 146.79% 128.44% 105.69% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0950 0.1250 0.1050 0.1650 0.1350 0.1000 0.1300 -
P/RPS 1.34 1.77 1.40 2.17 1.43 0.94 1.12 12.74%
  QoQ % -24.29% 26.43% -35.48% 51.75% 52.13% -16.07% -
  Horiz. % 119.64% 158.04% 125.00% 193.75% 127.68% 83.93% 100.00%
P/EPS 9.64 11.41 12.81 21.76 -64.46 -26.04 -5.99 -
  QoQ % -15.51% -10.93% -41.13% 133.76% -147.54% -334.72% -
  Horiz. % -160.93% -190.48% -213.86% -363.27% 1,076.13% 434.72% 100.00%
EY 10.37 8.77 7.81 4.60 -1.55 -3.84 -16.70 -
  QoQ % 18.24% 12.29% 69.78% 396.77% 59.64% 77.01% -
  Horiz. % -62.10% -52.51% -46.77% -27.54% 9.28% 22.99% 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 1.19 1.79 1.31 2.36 2.15 1.67 2.17 -33.08%
  QoQ % -33.52% 36.64% -44.49% 9.77% 28.74% -23.04% -
  Horiz. % 54.84% 82.49% 60.37% 108.76% 99.08% 76.96% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.0900 0.0950 0.1200 0.1400 0.1650 0.1050 0.1150 -
P/RPS 1.27 1.35 1.60 1.84 1.74 0.98 0.99 18.12%
  QoQ % -5.93% -15.62% -13.04% 5.75% 77.55% -1.01% -
  Horiz. % 128.28% 136.36% 161.62% 185.86% 175.76% 98.99% 100.00%
P/EPS 9.13 8.67 14.64 18.46 -78.79 -27.34 -5.30 -
  QoQ % 5.31% -40.78% -20.69% 123.43% -188.19% -415.85% -
  Horiz. % -172.26% -163.58% -276.23% -348.30% 1,486.60% 515.85% 100.00%
EY 10.95 11.53 6.83 5.42 -1.27 -3.66 -18.87 -
  QoQ % -5.03% 68.81% 26.01% 526.77% 65.30% 80.60% -
  Horiz. % -58.03% -61.10% -36.20% -28.72% 6.73% 19.40% 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 1.13 1.36 1.50 2.00 2.63 1.75 1.92 -29.84%
  QoQ % -16.91% -9.33% -25.00% -23.95% 50.29% -8.85% -
  Horiz. % 58.85% 70.83% 78.12% 104.17% 136.98% 91.15% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers