Highlights

[NOVAMSC] QoQ TTM Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -25.66%    YoY -     -1.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,312 29,654 29,383 30,683 31,255 36,022 34,441 -2.19%
  QoQ % 12.34% 0.92% -4.24% -1.83% -13.23% 4.59% -
  Horiz. % 96.72% 86.10% 85.31% 89.09% 90.75% 104.59% 100.00%
PBT -11 -4,485 -4,504 -4,616 -3,842 -4,163 -4,362 -98.13%
  QoQ % 99.75% 0.42% 2.43% -20.15% 7.71% 4.56% -
  Horiz. % 0.25% 102.82% 103.26% 105.82% 88.08% 95.44% 100.00%
Tax 0 0 0 0 -5 -5 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% 100.00% 100.00%
NP -11 -4,485 -4,504 -4,616 -3,847 -4,168 -4,367 -98.13%
  QoQ % 99.75% 0.42% 2.43% -19.99% 7.70% 4.56% -
  Horiz. % 0.25% 102.70% 103.14% 105.70% 88.09% 95.44% 100.00%
NP to SH 808 -3,690 -4,491 -4,074 -3,242 -3,733 -4,052 -
  QoQ % 121.90% 17.84% -10.24% -25.66% 13.15% 7.87% -
  Horiz. % -19.94% 91.07% 110.83% 100.54% 80.01% 92.13% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 33,323 34,139 33,887 35,299 35,102 40,190 38,808 -9.63%
  QoQ % -2.39% 0.74% -4.00% 0.56% -12.66% 3.56% -
  Horiz. % 85.87% 87.97% 87.32% 90.96% 90.45% 103.56% 100.00%
Net Worth 51,599 90,685 24,999 24,222 23,812 29,983 101,150 -36.08%
  QoQ % -43.10% 262.74% 3.21% 1.72% -20.58% -70.36% -
  Horiz. % 51.01% 89.65% 24.72% 23.95% 23.54% 29.64% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 51,599 90,685 24,999 24,222 23,812 29,983 101,150 -36.08%
  QoQ % -43.10% 262.74% 3.21% 1.72% -20.58% -70.36% -
  Horiz. % 51.01% 89.65% 24.72% 23.95% 23.54% 29.64% 100.00%
NOSH 860,000 1,511,428 499,999 484,444 396,880 428,333 1,445,000 -29.18%
  QoQ % -43.10% 202.29% 3.21% 22.06% -7.34% -70.36% -
  Horiz. % 59.52% 104.60% 34.60% 33.53% 27.47% 29.64% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.03 % -15.12 % -15.33 % -15.04 % -12.31 % -11.57 % -12.68 % -98.20%
  QoQ % 99.80% 1.37% -1.93% -22.18% -6.40% 8.75% -
  Horiz. % 0.24% 119.24% 120.90% 118.61% 97.08% 91.25% 100.00%
ROE 1.57 % -4.07 % -17.96 % -16.82 % -13.61 % -12.45 % -4.01 % -
  QoQ % 138.57% 77.34% -6.78% -23.59% -9.32% -210.47% -
  Horiz. % -39.15% 101.50% 447.88% 419.45% 339.40% 310.47% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.87 1.96 5.88 6.33 7.88 8.41 2.38 38.16%
  QoQ % 97.45% -66.67% -7.11% -19.67% -6.30% 253.36% -
  Horiz. % 162.61% 82.35% 247.06% 265.97% 331.09% 353.36% 100.00%
EPS 0.09 -0.24 -0.90 -0.84 -0.82 -0.87 -0.28 -
  QoQ % 137.50% 73.33% -7.14% -2.44% 5.75% -210.71% -
  Horiz. % -32.14% 85.71% 321.43% 300.00% 292.86% 310.71% 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 0.0600 0.0600 0.0500 0.0500 0.0600 0.0700 0.0700 -9.74%
  QoQ % 0.00% 20.00% 0.00% -16.67% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 71.43% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,007,089
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.31 2.94 2.92 3.05 3.10 3.58 3.42 -2.15%
  QoQ % 12.59% 0.68% -4.26% -1.61% -13.41% 4.68% -
  Horiz. % 96.78% 85.96% 85.38% 89.18% 90.64% 104.68% 100.00%
EPS 0.08 -0.37 -0.45 -0.40 -0.32 -0.37 -0.40 -
  QoQ % 121.62% 17.78% -12.50% -25.00% 13.51% 7.50% -
  Horiz. % -20.00% 92.50% 112.50% 100.00% 80.00% 92.50% 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 0.0512 0.0900 0.0248 0.0241 0.0236 0.0298 0.1004 -36.09%
  QoQ % -43.11% 262.90% 2.90% 2.12% -20.81% -70.32% -
  Horiz. % 51.00% 89.64% 24.70% 24.00% 23.51% 29.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 -
P/RPS 1.68 3.57 1.02 0.79 0.76 0.71 2.94 -31.07%
  QoQ % -52.94% 250.00% 29.11% 3.95% 7.04% -75.85% -
  Horiz. % 57.14% 121.43% 34.69% 26.87% 25.85% 24.15% 100.00%
P/EPS 69.18 -28.67 -6.68 -5.95 -7.35 -6.88 -24.96 -
  QoQ % 341.30% -329.19% -12.27% 19.05% -6.83% 72.44% -
  Horiz. % -277.16% 114.86% 26.76% 23.84% 29.45% 27.56% 100.00%
EY 1.45 -3.49 -14.97 -16.82 -13.61 -14.53 -4.01 -
  QoQ % 141.55% 76.69% 11.00% -23.59% 6.33% -262.34% -
  Horiz. % -36.16% 87.03% 373.32% 419.45% 339.40% 362.34% 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 1.08 1.17 1.20 1.00 1.00 0.86 1.00 5.25%
  QoQ % -7.69% -2.50% 20.00% 0.00% 16.28% -14.00% -
  Horiz. % 108.00% 117.00% 120.00% 100.00% 100.00% 86.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 -
Price 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 -
P/RPS 1.81 3.31 1.11 0.95 0.76 0.71 3.36 -33.72%
  QoQ % -45.32% 198.20% 16.84% 25.00% 7.04% -78.87% -
  Horiz. % 53.87% 98.51% 33.04% 28.27% 22.62% 21.13% 100.00%
P/EPS 74.50 -26.62 -7.24 -7.13 -7.35 -6.88 -28.53 -
  QoQ % 379.86% -267.68% -1.54% 2.99% -6.83% 75.89% -
  Horiz. % -261.13% 93.31% 25.38% 24.99% 25.76% 24.11% 100.00%
EY 1.34 -3.76 -13.82 -14.02 -13.61 -14.53 -3.51 -
  QoQ % 135.64% 72.79% 1.43% -3.01% 6.33% -313.96% -
  Horiz. % -38.18% 107.12% 393.73% 399.43% 387.75% 413.96% 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 1.17 1.08 1.30 1.20 1.00 0.86 1.14 1.74%
  QoQ % 8.33% -16.92% 8.33% 20.00% 16.28% -24.56% -
  Horiz. % 102.63% 94.74% 114.04% 105.26% 87.72% 75.44% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS