Highlights

[NOVAMSC] QoQ TTM Result on 2009-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     381.06%    YoY -     136.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,604 21,772 21,531 21,476 20,965 19,737 18,435 11.12%
  QoQ % -0.77% 1.12% 0.26% 2.44% 6.22% 7.06% -
  Horiz. % 117.19% 118.10% 116.79% 116.50% 113.72% 107.06% 100.00%
PBT 769 793 786 846 -294 -1,262 -2,076 -
  QoQ % -3.03% 0.89% -7.09% 387.76% 76.70% 39.21% -
  Horiz. % -37.04% -38.20% -37.86% -40.75% 14.16% 60.79% 100.00%
Tax 236 498 359 0 -7 -7 -7 -
  QoQ % -52.61% 38.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3,371.43% -7,114.29% -5,128.57% -0.00% 100.00% 100.00% 100.00%
NP 1,005 1,291 1,145 846 -301 -1,269 -2,083 -
  QoQ % -22.15% 12.75% 35.34% 381.06% 76.28% 39.08% -
  Horiz. % -48.25% -61.98% -54.97% -40.61% 14.45% 60.92% 100.00%
NP to SH 1,005 1,291 1,145 846 -301 -1,269 -2,083 -
  QoQ % -22.15% 12.75% 35.34% 381.06% 76.28% 39.08% -
  Horiz. % -48.25% -61.98% -54.97% -40.61% 14.45% 60.92% 100.00%
Tax Rate -30.69 % -62.80 % -45.67 % - % - % - % - % -
  QoQ % 51.13% -37.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.20% 137.51% 100.00% - - - -
Total Cost 20,599 20,481 20,386 20,630 21,266 21,006 20,518 0.26%
  QoQ % 0.58% 0.47% -1.18% -2.99% 1.24% 2.38% -
  Horiz. % 100.39% 99.82% 99.36% 100.55% 103.65% 102.38% 100.00%
Net Worth 29,400 0 26,600 21,350 21,599 20,866 19,854 29.82%
  QoQ % 0.00% 0.00% 24.59% -1.16% 3.51% 5.10% -
  Horiz. % 148.08% 0.00% 133.97% 107.53% 108.79% 105.10% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 29,400 0 26,600 21,350 21,599 20,866 19,854 29.82%
  QoQ % 0.00% 0.00% 24.59% -1.16% 3.51% 5.10% -
  Horiz. % 148.08% 0.00% 133.97% 107.53% 108.79% 105.10% 100.00%
NOSH 420,000 355,555 380,000 305,000 360,000 347,777 330,909 17.18%
  QoQ % 18.13% -6.43% 24.59% -15.28% 3.51% 5.10% -
  Horiz. % 126.92% 107.45% 114.84% 92.17% 108.79% 105.10% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.65 % 5.93 % 5.32 % 3.94 % -1.44 % -6.43 % -11.30 % -
  QoQ % -21.59% 11.47% 35.03% 373.61% 77.60% 43.10% -
  Horiz. % -41.15% -52.48% -47.08% -34.87% 12.74% 56.90% 100.00%
ROE 3.42 % - % 4.30 % 3.96 % -1.39 % -6.08 % -10.49 % -
  QoQ % 0.00% 0.00% 8.59% 384.89% 77.14% 42.04% -
  Horiz. % -32.60% 0.00% -40.99% -37.75% 13.25% 57.96% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.14 6.12 5.67 7.04 5.82 5.68 5.57 -5.20%
  QoQ % -16.01% 7.94% -19.46% 20.96% 2.46% 1.97% -
  Horiz. % 92.28% 109.87% 101.80% 126.39% 104.49% 101.97% 100.00%
EPS 0.24 0.36 0.30 0.28 -0.08 -0.36 -0.63 -
  QoQ % -33.33% 20.00% 7.14% 450.00% 77.78% 42.86% -
  Horiz. % -38.10% -57.14% -47.62% -44.44% 12.70% 57.14% 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 0.0700 0.0000 0.0700 0.0700 0.0600 0.0600 0.0600 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 116.67% 116.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.87 2.90 2.86 2.86 2.79 2.63 2.45 11.09%
  QoQ % -1.03% 1.40% 0.00% 2.51% 6.08% 7.35% -
  Horiz. % 117.14% 118.37% 116.73% 116.73% 113.88% 107.35% 100.00%
EPS 0.13 0.17 0.15 0.11 -0.04 -0.17 -0.28 -
  QoQ % -23.53% 13.33% 36.36% 375.00% 76.47% 39.29% -
  Horiz. % -46.43% -60.71% -53.57% -39.29% 14.29% 60.71% 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 0.0391 0.0000 0.0354 0.0284 0.0287 0.0278 0.0264 29.84%
  QoQ % 0.00% 0.00% 24.65% -1.05% 3.24% 5.30% -
  Horiz. % 148.11% 0.00% 134.09% 107.58% 108.71% 105.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.0700 0.0600 0.0600 0.0500 0.0500 0.0500 0.0500 -
P/RPS 1.36 0.98 1.06 0.71 0.86 0.88 0.90 31.58%
  QoQ % 38.78% -7.55% 49.30% -17.44% -2.27% -2.22% -
  Horiz. % 151.11% 108.89% 117.78% 78.89% 95.56% 97.78% 100.00%
P/EPS 29.25 16.52 19.91 18.03 -59.80 -13.70 -7.94 -
  QoQ % 77.06% -17.03% 10.43% 130.15% -336.50% -72.54% -
  Horiz. % -368.39% -208.06% -250.76% -227.08% 753.15% 172.54% 100.00%
EY 3.42 6.05 5.02 5.55 -1.67 -7.30 -12.59 -
  QoQ % -43.47% 20.52% -9.55% 432.34% 77.12% 42.02% -
  Horiz. % -27.16% -48.05% -39.87% -44.08% 13.26% 57.98% 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 0.00 0.86 0.71 0.83 0.83 0.83 13.19%
  QoQ % 0.00% 0.00% 21.13% -14.46% 0.00% 0.00% -
  Horiz. % 120.48% 0.00% 103.61% 85.54% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 26/08/09 27/05/09 23/02/09 26/11/08 14/08/08 -
Price 0.0700 0.0600 0.0600 0.0600 0.0500 0.0500 0.0600 -
P/RPS 1.36 0.98 1.06 0.85 0.86 0.88 1.08 16.56%
  QoQ % 38.78% -7.55% 24.71% -1.16% -2.27% -18.52% -
  Horiz. % 125.93% 90.74% 98.15% 78.70% 79.63% 81.48% 100.00%
P/EPS 29.25 16.52 19.91 21.63 -59.80 -13.70 -9.53 -
  QoQ % 77.06% -17.03% -7.95% 136.17% -336.50% -43.76% -
  Horiz. % -306.93% -173.35% -208.92% -226.97% 627.49% 143.76% 100.00%
EY 3.42 6.05 5.02 4.62 -1.67 -7.30 -10.49 -
  QoQ % -43.47% 20.52% 8.66% 376.65% 77.12% 30.41% -
  Horiz. % -32.60% -57.67% -47.86% -44.04% 15.92% 69.59% 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 0.00 0.86 0.86 0.83 0.83 1.00 -
  QoQ % 0.00% 0.00% 0.00% 3.61% 0.00% -17.00% -
  Horiz. % 100.00% 0.00% 86.00% 86.00% 83.00% 83.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers