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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 51,589 53,152 53,019 56,390 57,253 65,263 72,974 -20.62%
  QoQ % -2.94% 0.25% -5.98% -1.51% -12.27% -10.57% -
  Horiz. % 70.70% 72.84% 72.65% 77.27% 78.46% 89.43% 100.00%
PBT 237 653 366 -2,353 -3,235 -4,118 -4,441 -
  QoQ % -63.71% 78.42% 115.55% 27.26% 21.44% 7.27% -
  Horiz. % -5.34% -14.70% -8.24% 52.98% 72.84% 92.73% 100.00%
Tax -1 -1 -1 -356 -332 -182 -33 -90.26%
  QoQ % 0.00% 0.00% 99.72% -7.23% -82.42% -451.52% -
  Horiz. % 3.03% 3.03% 3.03% 1,078.79% 1,006.06% 551.52% 100.00%
NP 236 652 365 -2,709 -3,567 -4,300 -4,474 -
  QoQ % -63.80% 78.63% 113.47% 24.05% 17.05% 3.89% -
  Horiz. % -5.27% -14.57% -8.16% 60.55% 79.73% 96.11% 100.00%
NP to SH 594 7,406 8,235 6,162 5,699 -1,445 -2,624 -
  QoQ % -91.98% -10.07% 33.64% 8.12% 494.39% 44.93% -
  Horiz. % -22.64% -282.24% -313.83% -234.83% -217.19% 55.07% 100.00%
Tax Rate 0.42 % 0.15 % 0.27 % - % - % - % - % -
  QoQ % 180.00% -44.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.56% 55.56% 100.00% - - - -
Total Cost 51,353 52,500 52,654 59,099 60,820 69,563 77,448 -23.94%
  QoQ % -2.18% -0.29% -10.91% -2.83% -12.57% -10.18% -
  Horiz. % 66.31% 67.79% 67.99% 76.31% 78.53% 89.82% 100.00%
Net Worth 60,125 60,125 52,609 60,125 52,609 43,262 40,994 29.06%
  QoQ % 0.00% 14.29% -12.50% 14.29% 21.60% 5.53% -
  Horiz. % 146.67% 146.67% 128.33% 146.67% 128.33% 105.53% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 60,125 60,125 52,609 60,125 52,609 43,262 40,994 29.06%
  QoQ % 0.00% 14.29% -12.50% 14.29% 21.60% 5.53% -
  Horiz. % 146.67% 146.67% 128.33% 146.67% 128.33% 105.53% 100.00%
NOSH 751,564 751,564 751,564 751,564 751,564 689,998 683,240 6.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.92% 0.99% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 100.99% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.46 % 1.23 % 0.69 % -4.80 % -6.23 % -6.59 % -6.13 % -
  QoQ % -62.60% 78.26% 114.37% 22.95% 5.46% -7.50% -
  Horiz. % -7.50% -20.07% -11.26% 78.30% 101.63% 107.50% 100.00%
ROE 0.99 % 12.32 % 15.65 % 10.25 % 10.83 % -3.34 % -6.40 % -
  QoQ % -91.96% -21.28% 52.68% -5.36% 424.25% 47.81% -
  Horiz. % -15.47% -192.50% -244.53% -160.16% -169.22% 52.19% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.86 7.07 7.05 7.50 7.62 9.46 10.68 -25.54%
  QoQ % -2.97% 0.28% -6.00% -1.57% -19.45% -11.42% -
  Horiz. % 64.23% 66.20% 66.01% 70.22% 71.35% 88.58% 100.00%
EPS 0.08 0.99 1.10 0.82 0.76 -0.21 -0.38 -
  QoQ % -91.92% -10.00% 34.15% 7.89% 461.90% 44.74% -
  Horiz. % -21.05% -260.53% -289.47% -215.79% -200.00% 55.26% 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 0.0800 0.0700 0.0800 0.0700 0.0627 0.0600 21.12%
  QoQ % 0.00% 14.29% -12.50% 14.29% 11.64% 4.50% -
  Horiz. % 133.33% 133.33% 116.67% 133.33% 116.67% 104.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,007,089
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.12 5.28 5.26 5.60 5.68 6.48 7.25 -20.68%
  QoQ % -3.03% 0.38% -6.07% -1.41% -12.35% -10.62% -
  Horiz. % 70.62% 72.83% 72.55% 77.24% 78.34% 89.38% 100.00%
EPS 0.06 0.74 0.82 0.61 0.57 -0.14 -0.26 -
  QoQ % -91.89% -9.76% 34.43% 7.02% 507.14% 46.15% -
  Horiz. % -23.08% -284.62% -315.38% -234.62% -219.23% 53.85% 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 0.0597 0.0597 0.0522 0.0597 0.0522 0.0430 0.0407 29.07%
  QoQ % 0.00% 14.37% -12.56% 14.37% 21.40% 5.65% -
  Horiz. % 146.68% 146.68% 128.26% 146.68% 128.26% 105.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.0800 0.0950 0.1250 0.1050 0.1650 0.1350 0.1000 -
P/RPS 1.17 1.34 1.77 1.40 2.17 1.43 0.94 15.69%
  QoQ % -12.69% -24.29% 26.43% -35.48% 51.75% 52.13% -
  Horiz. % 124.47% 142.55% 188.30% 148.94% 230.85% 152.13% 100.00%
P/EPS 101.22 9.64 11.41 12.81 21.76 -64.46 -26.04 -
  QoQ % 950.00% -15.51% -10.93% -41.13% 133.76% -147.54% -
  Horiz. % -388.71% -37.02% -43.82% -49.19% -83.56% 247.54% 100.00%
EY 0.99 10.37 8.77 7.81 4.60 -1.55 -3.84 -
  QoQ % -90.45% 18.24% 12.29% 69.78% 396.77% 59.64% -
  Horiz. % -25.78% -270.05% -228.39% -203.39% -119.79% 40.36% 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 1.00 1.19 1.79 1.31 2.36 2.15 1.67 -28.93%
  QoQ % -15.97% -33.52% 36.64% -44.49% 9.77% 28.74% -
  Horiz. % 59.88% 71.26% 107.19% 78.44% 141.32% 128.74% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 28/05/19 27/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.0550 0.0900 0.0950 0.1200 0.1400 0.1650 0.1050 -
P/RPS 0.80 1.27 1.35 1.60 1.84 1.74 0.98 -12.64%
  QoQ % -37.01% -5.93% -15.62% -13.04% 5.75% 77.55% -
  Horiz. % 81.63% 129.59% 137.76% 163.27% 187.76% 177.55% 100.00%
P/EPS 69.59 9.13 8.67 14.64 18.46 -78.79 -27.34 -
  QoQ % 662.21% 5.31% -40.78% -20.69% 123.43% -188.19% -
  Horiz. % -254.54% -33.39% -31.71% -53.55% -67.52% 288.19% 100.00%
EY 1.44 10.95 11.53 6.83 5.42 -1.27 -3.66 -
  QoQ % -86.85% -5.03% 68.81% 26.01% 526.77% 65.30% -
  Horiz. % -39.34% -299.18% -315.03% -186.61% -148.09% 34.70% 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 0.69 1.13 1.36 1.50 2.00 2.63 1.75 -46.20%
  QoQ % -38.94% -16.91% -9.33% -25.00% -23.95% 50.29% -
  Horiz. % 39.43% 64.57% 77.71% 85.71% 114.29% 150.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

116  112  425  1730 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.19+0.02 
 DGB 0.030.00 
 ASB 0.16-0.015 
 KANGER 0.23+0.01 
 PWORTH 0.035+0.005 
 IRIS 0.265+0.01 
 INIX 0.33+0.03 
 MMAG-WB 0.14+0.005 
 VIVOCOM 0.045+0.005 
 KGROUP 0.085+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS