Highlights

[NOVAMSC] QoQ TTM Result on 2011-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 01-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -3.05%    YoY -     803.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 29,678 27,323 26,328 24,443 23,256 22,193 22,491 20.24%
  QoQ % 8.62% 3.78% 7.71% 5.10% 4.79% -1.32% -
  Horiz. % 131.96% 121.48% 117.06% 108.68% 103.40% 98.68% 100.00%
PBT -5,751 -853 -194 281 1,669 1,565 1,178 -
  QoQ % -574.21% -339.69% -169.04% -83.16% 6.65% 32.85% -
  Horiz. % -488.20% -72.41% -16.47% 23.85% 141.68% 132.85% 100.00%
Tax -5 -5 -5 -5 -10 -272 -133 -88.71%
  QoQ % 0.00% 0.00% 0.00% 50.00% 96.32% -104.51% -
  Horiz. % 3.76% 3.76% 3.76% 3.76% 7.52% 204.51% 100.00%
NP -5,756 -858 -199 276 1,659 1,293 1,045 -
  QoQ % -570.86% -331.16% -172.10% -83.36% 28.31% 23.73% -
  Horiz. % -550.81% -82.11% -19.04% 26.41% 158.76% 123.73% 100.00%
NP to SH -5,113 349 1,472 1,175 1,212 389 -213 727.34%
  QoQ % -1,565.04% -76.29% 25.28% -3.05% 211.57% 282.63% -
  Horiz. % 2,400.47% -163.85% -691.08% -551.64% -569.01% -182.63% 100.00%
Tax Rate - % - % - % 1.78 % 0.60 % 17.38 % 11.29 % -
  QoQ % 0.00% 0.00% 0.00% 196.67% -96.55% 53.94% -
  Horiz. % 0.00% 0.00% 0.00% 15.77% 5.31% 153.94% 100.00%
Total Cost 35,434 28,181 26,527 24,167 21,597 20,900 21,446 39.63%
  QoQ % 25.74% 6.24% 9.77% 11.90% 3.33% -2.55% -
  Horiz. % 165.22% 131.40% 123.69% 112.69% 100.70% 97.45% 100.00%
Net Worth 24,702 49,599 146,239 24,351 103,199 41,261 25,405 -1.85%
  QoQ % -50.20% -66.08% 500.54% -76.40% 150.11% 62.41% -
  Horiz. % 97.23% 195.23% 575.61% 95.85% 406.21% 162.41% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 24,702 49,599 146,239 24,351 103,199 41,261 25,405 -1.85%
  QoQ % -50.20% -66.08% 500.54% -76.40% 150.11% 62.41% -
  Horiz. % 97.23% 195.23% 575.61% 95.85% 406.21% 162.41% 100.00%
NOSH 411,709 620,000 1,827,999 347,878 1,289,999 589,444 362,941 8.74%
  QoQ % -33.60% -66.08% 425.47% -73.03% 118.85% 62.41% -
  Horiz. % 113.44% 170.83% 503.66% 95.85% 355.43% 162.41% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -19.39 % -3.14 % -0.76 % 1.13 % 7.13 % 5.83 % 4.65 % -
  QoQ % -517.52% -313.16% -167.26% -84.15% 22.30% 25.38% -
  Horiz. % -416.99% -67.53% -16.34% 24.30% 153.33% 125.38% 100.00%
ROE -20.70 % 0.70 % 1.01 % 4.83 % 1.17 % 0.94 % -0.84 % 741.90%
  QoQ % -3,057.14% -30.69% -79.09% 312.82% 24.47% 211.90% -
  Horiz. % 2,464.29% -83.33% -120.24% -575.00% -139.29% -111.90% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.21 4.41 1.44 7.03 1.80 3.77 6.20 10.55%
  QoQ % 63.49% 206.25% -79.52% 290.56% -52.25% -39.19% -
  Horiz. % 116.29% 71.13% 23.23% 113.39% 29.03% 60.81% 100.00%
EPS -1.24 0.06 0.08 0.34 0.09 0.07 -0.06 648.95%
  QoQ % -2,166.67% -25.00% -76.47% 277.78% 28.57% 216.67% -
  Horiz. % 2,066.67% -100.00% -133.33% -566.67% -150.00% -116.67% 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 0.0600 0.0800 0.0800 0.0700 0.0800 0.0700 0.0700 -9.74%
  QoQ % -25.00% 0.00% 14.29% -12.50% 14.29% 0.00% -
  Horiz. % 85.71% 114.29% 114.29% 100.00% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.95 3.64 3.50 3.25 3.09 2.95 2.99 20.34%
  QoQ % 8.52% 4.00% 7.69% 5.18% 4.75% -1.34% -
  Horiz. % 132.11% 121.74% 117.06% 108.70% 103.34% 98.66% 100.00%
EPS -0.68 0.05 0.20 0.16 0.16 0.05 -0.03 696.38%
  QoQ % -1,460.00% -75.00% 25.00% 0.00% 220.00% 266.67% -
  Horiz. % 2,266.67% -166.67% -666.67% -533.33% -533.33% -166.67% 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 0.0329 0.0660 0.1946 0.0324 0.1373 0.0549 0.0338 -1.78%
  QoQ % -50.15% -66.08% 500.62% -76.40% 150.09% 62.43% -
  Horiz. % 97.34% 195.27% 575.74% 95.86% 406.21% 162.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.0600 0.0600 0.0700 0.0800 0.0700 0.0700 0.0600 -
P/RPS 0.83 1.36 4.86 1.14 3.88 1.86 0.97 -9.84%
  QoQ % -38.97% -72.02% 326.32% -70.62% 108.60% 91.75% -
  Horiz. % 85.57% 140.21% 501.03% 117.53% 400.00% 191.75% 100.00%
P/EPS -4.83 106.59 86.93 23.69 74.50 106.07 -102.24 -86.86%
  QoQ % -104.53% 22.62% 266.95% -68.20% -29.76% 203.75% -
  Horiz. % 4.72% -104.25% -85.03% -23.17% -72.87% -103.75% 100.00%
EY -20.70 0.94 1.15 4.22 1.34 0.94 -0.98 659.89%
  QoQ % -2,302.13% -18.26% -72.75% 214.93% 42.55% 195.92% -
  Horiz. % 2,112.24% -95.92% -117.35% -430.61% -136.73% -95.92% 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 0.75 0.88 1.14 0.88 1.00 0.86 10.55%
  QoQ % 33.33% -14.77% -22.81% 29.55% -12.00% 16.28% -
  Horiz. % 116.28% 87.21% 102.33% 132.56% 102.33% 116.28% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 -
Price 0.0800 0.0800 0.0650 0.0700 0.0800 0.0700 0.0600 -
P/RPS 1.11 1.82 4.51 1.00 4.44 1.86 0.97 9.38%
  QoQ % -39.01% -59.65% 351.00% -77.48% 138.71% 91.75% -
  Horiz. % 114.43% 187.63% 464.95% 103.09% 457.73% 191.75% 100.00%
P/EPS -6.44 142.12 80.72 20.72 85.15 106.07 -102.24 -84.09%
  QoQ % -104.53% 76.07% 289.58% -75.67% -19.72% 203.75% -
  Horiz. % 6.30% -139.01% -78.95% -20.27% -83.28% -103.75% 100.00%
EY -15.52 0.70 1.24 4.83 1.17 0.94 -0.98 527.47%
  QoQ % -2,317.14% -43.55% -74.33% 312.82% 24.47% 195.92% -
  Horiz. % 1,583.67% -71.43% -126.53% -492.86% -119.39% -95.92% 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 1.33 1.00 0.81 1.00 1.00 1.00 0.86 33.63%
  QoQ % 33.00% 23.46% -19.00% 0.00% 0.00% 16.28% -
  Horiz. % 154.65% 116.28% 94.19% 116.28% 116.28% 116.28% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers