Highlights

[NOVAMSC] QoQ TTM Result on 2016-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -51.83%    YoY -     -80.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 84,441 70,805 52,810 30,979 32,253 31,152 31,776 91.29%
  QoQ % 19.26% 34.07% 70.47% -3.95% 3.53% -1.96% -
  Horiz. % 265.74% 222.83% 166.19% 97.49% 101.50% 98.04% 100.00%
PBT -1,853 1,227 1,188 524 392 315 894 -
  QoQ % -251.02% 3.28% 126.72% 33.67% 24.44% -64.77% -
  Horiz. % -207.27% 137.25% 132.89% 58.61% 43.85% 35.23% 100.00%
Tax -34 -37 -40 -14 -9 -6 -3 400.85%
  QoQ % 8.11% 7.50% -185.71% -55.56% -50.00% -100.00% -
  Horiz. % 1,133.33% 1,233.33% 1,333.33% 466.67% 300.00% 200.00% 100.00%
NP -1,887 1,190 1,148 510 383 309 891 -
  QoQ % -258.57% 3.66% 125.10% 33.16% 23.95% -65.32% -
  Horiz. % -211.78% 133.56% 128.84% 57.24% 42.99% 34.68% 100.00%
NP to SH -2,459 658 736 512 1,063 1,979 2,558 -
  QoQ % -473.71% -10.60% 43.75% -51.83% -46.29% -22.63% -
  Horiz. % -96.13% 25.72% 28.77% 20.02% 41.56% 77.37% 100.00%
Tax Rate - % 3.02 % 3.37 % 2.67 % 2.30 % 1.90 % 0.34 % -
  QoQ % 0.00% -10.39% 26.22% 16.09% 21.05% 458.82% -
  Horiz. % 0.00% 888.24% 991.18% 785.29% 676.47% 558.82% 100.00%
Total Cost 86,328 69,615 51,662 30,469 31,870 30,843 30,885 97.81%
  QoQ % 24.01% 34.75% 69.56% -4.40% 3.33% -0.14% -
  Horiz. % 279.51% 225.40% 167.27% 98.65% 103.19% 99.86% 100.00%
Net Worth 61,491 0 54,338 2,129,400 108,675 3,945,600 263,599 -61.94%
  QoQ % 0.00% 0.00% -97.45% 1,859.42% -97.25% 1,396.81% -
  Horiz. % 23.33% 0.00% 20.61% 807.81% 41.23% 1,496.81% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 61,491 0 54,338 2,129,400 108,675 3,945,600 263,599 -61.94%
  QoQ % 0.00% 0.00% -97.45% 1,859.42% -97.25% 1,396.81% -
  Horiz. % 23.33% 0.00% 20.61% 807.81% 41.23% 1,496.81% 100.00%
NOSH 683,241 683,241 603,760 23,660,000 1,207,500 43,840,000 3,295,000 -64.80%
  QoQ % 0.00% 13.16% -97.45% 1,859.42% -97.25% 1,230.50% -
  Horiz. % 20.74% 20.74% 18.32% 718.06% 36.65% 1,330.50% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.23 % 1.68 % 2.17 % 1.65 % 1.19 % 0.99 % 2.80 % -
  QoQ % -232.74% -22.58% 31.52% 38.66% 20.20% -64.64% -
  Horiz. % -79.64% 60.00% 77.50% 58.93% 42.50% 35.36% 100.00%
ROE -4.00 % - % 1.35 % 0.02 % 0.98 % 0.05 % 0.97 % -
  QoQ % 0.00% 0.00% 6,650.00% -97.96% 1,860.00% -94.85% -
  Horiz. % -412.37% 0.00% 139.18% 2.06% 101.03% 5.15% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.36 10.36 8.75 0.13 2.67 0.07 0.96 445.09%
  QoQ % 19.31% 18.40% 6,630.77% -95.13% 3,714.29% -92.71% -
  Horiz. % 1,287.50% 1,079.17% 911.46% 13.54% 278.13% 7.29% 100.00%
EPS -0.36 0.10 0.12 0.00 0.09 0.00 0.08 -
  QoQ % -460.00% -16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -450.00% 125.00% 150.00% 0.00% 112.50% 0.00% 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 0.0900 0.0000 0.0900 0.0900 0.0900 0.0900 0.0800 8.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 12.50% -
  Horiz. % 112.50% 0.00% 112.50% 112.50% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.24 9.42 7.03 4.12 4.29 4.14 4.23 91.28%
  QoQ % 19.32% 34.00% 70.63% -3.96% 3.62% -2.13% -
  Horiz. % 265.72% 222.70% 166.19% 97.40% 101.42% 97.87% 100.00%
EPS -0.33 0.09 0.10 0.07 0.14 0.26 0.34 -
  QoQ % -466.67% -10.00% 42.86% -50.00% -46.15% -23.53% -
  Horiz. % -97.06% 26.47% 29.41% 20.59% 41.18% 76.47% 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 0.0818 0.0000 0.0723 2.8333 0.1446 5.2498 0.3507 -61.94%
  QoQ % 0.00% 0.00% -97.45% 1,859.41% -97.25% 1,396.95% -
  Horiz. % 23.32% 0.00% 20.62% 807.90% 41.23% 1,496.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0800 0.0900 0.1000 0.0950 0.1150 0.1150 0.1500 -
P/RPS 0.65 0.87 1.14 72.56 4.31 161.84 15.55 -87.84%
  QoQ % -25.29% -23.68% -98.43% 1,583.53% -97.34% 940.77% -
  Horiz. % 4.18% 5.59% 7.33% 466.62% 27.72% 1,040.77% 100.00%
P/EPS -22.23 93.45 82.03 4,390.04 130.63 2,547.55 193.22 -
  QoQ % -123.79% 13.92% -98.13% 3,260.67% -94.87% 1,218.47% -
  Horiz. % -11.51% 48.36% 42.45% 2,272.04% 67.61% 1,318.47% 100.00%
EY -4.50 1.07 1.22 0.02 0.77 0.04 0.52 -
  QoQ % -520.56% -12.30% 6,000.00% -97.40% 1,825.00% -92.31% -
  Horiz. % -865.38% 205.77% 234.62% 3.85% 148.08% 7.69% 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 0.89 0.00 1.11 1.06 1.28 1.28 1.88 -39.12%
  QoQ % 0.00% 0.00% 4.72% -17.19% 0.00% -31.91% -
  Horiz. % 47.34% 0.00% 59.04% 56.38% 68.09% 68.09% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 28/11/16 22/08/16 24/05/16 24/02/16 25/11/15 27/08/15 -
Price 0.0950 0.0900 0.1000 0.1000 0.1000 0.1200 0.1050 -
P/RPS 0.77 0.87 1.14 76.37 3.74 168.88 10.89 -82.76%
  QoQ % -11.49% -23.68% -98.51% 1,941.98% -97.79% 1,450.78% -
  Horiz. % 7.07% 7.99% 10.47% 701.29% 34.34% 1,550.78% 100.00%
P/EPS -26.40 93.45 82.03 4,621.09 113.59 2,658.31 135.25 -
  QoQ % -128.25% 13.92% -98.22% 3,968.22% -95.73% 1,865.48% -
  Horiz. % -19.52% 69.09% 60.65% 3,416.70% 83.99% 1,965.48% 100.00%
EY -3.79 1.07 1.22 0.02 0.88 0.04 0.74 -
  QoQ % -454.21% -12.30% 6,000.00% -97.73% 2,100.00% -94.59% -
  Horiz. % -512.16% 144.59% 164.86% 2.70% 118.92% 5.41% 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 1.06 0.00 1.11 1.11 1.11 1.33 1.31 -13.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.54% 1.53% -
  Horiz. % 80.92% 0.00% 84.73% 84.73% 84.73% 101.53% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers