Highlights

[NOVAMSC] QoQ TTM Result on 2017-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -730.70%    YoY -     -4,089.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 79,643 82,255 87,335 96,811 84,441 70,805 52,810 31.41%
  QoQ % -3.18% -5.82% -9.79% 14.65% 19.26% 34.07% -
  Horiz. % 150.81% 155.76% 165.38% 183.32% 159.90% 134.07% 100.00%
PBT -19,479 -22,505 -22,981 -23,448 -1,853 1,227 1,188 -
  QoQ % 13.45% 2.07% 1.99% -1,165.41% -251.02% 3.28% -
  Horiz. % -1,639.65% -1,894.36% -1,934.43% -1,973.74% -155.98% 103.28% 100.00%
Tax 1,256 1,233 1,083 1,021 -34 -37 -40 -
  QoQ % 1.87% 13.85% 6.07% 3,102.94% 8.11% 7.50% -
  Horiz. % -3,140.00% -3,082.50% -2,707.50% -2,552.50% 85.00% 92.50% 100.00%
NP -18,223 -21,272 -21,898 -22,427 -1,887 1,190 1,148 -
  QoQ % 14.33% 2.86% 2.36% -1,088.50% -258.57% 3.66% -
  Horiz. % -1,587.37% -1,852.96% -1,907.49% -1,953.57% -164.37% 103.66% 100.00%
NP to SH -14,830 -18,350 -19,139 -20,427 -2,459 658 736 -
  QoQ % 19.18% 4.12% 6.31% -730.70% -473.71% -10.60% -
  Horiz. % -2,014.95% -2,493.21% -2,600.41% -2,775.41% -334.10% 89.40% 100.00%
Tax Rate - % - % - % - % - % 3.02 % 3.37 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -10.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 89.61% 100.00%
Total Cost 97,866 103,527 109,233 119,238 86,328 69,615 51,662 52.92%
  QoQ % -5.47% -5.22% -8.39% 38.12% 24.01% 34.75% -
  Horiz. % 189.44% 200.39% 211.44% 230.80% 167.10% 134.75% 100.00%
Net Worth 40,994 47,826 40,994 40,994 61,491 0 54,338 -17.08%
  QoQ % -14.29% 16.67% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 75.44% 88.02% 75.44% 75.44% 113.16% 0.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 40,994 47,826 40,994 40,994 61,491 0 54,338 -17.08%
  QoQ % -14.29% 16.67% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 75.44% 88.02% 75.44% 75.44% 113.16% 0.00% 100.00%
NOSH 683,241 683,241 683,241 683,240 683,241 683,241 603,760 8.57%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 13.16% -
  Horiz. % 113.16% 113.16% 113.16% 113.16% 113.16% 113.16% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -22.88 % -25.86 % -25.07 % -23.17 % -2.23 % 1.68 % 2.17 % -
  QoQ % 11.52% -3.15% -8.20% -939.01% -232.74% -22.58% -
  Horiz. % -1,054.38% -1,191.71% -1,155.30% -1,067.74% -102.76% 77.42% 100.00%
ROE -36.18 % -38.37 % -46.69 % -49.83 % -4.00 % - % 1.35 % -
  QoQ % 5.71% 17.82% 6.30% -1,145.75% 0.00% 0.00% -
  Horiz. % -2,680.00% -2,842.22% -3,458.52% -3,691.11% -296.30% 0.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.66 12.04 12.78 14.17 12.36 10.36 8.75 21.03%
  QoQ % -3.16% -5.79% -9.81% 14.64% 19.31% 18.40% -
  Horiz. % 133.26% 137.60% 146.06% 161.94% 141.26% 118.40% 100.00%
EPS -2.17 -2.69 -2.80 -2.99 -0.36 0.10 0.12 -
  QoQ % 19.33% 3.93% 6.35% -730.56% -460.00% -16.67% -
  Horiz. % -1,808.33% -2,241.67% -2,333.33% -2,491.67% -300.00% 83.33% 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 0.0700 0.0600 0.0600 0.0900 0.0000 0.0900 -23.63%
  QoQ % -14.29% 16.67% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 66.67% 77.78% 66.67% 66.67% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.60 10.94 11.62 12.88 11.24 9.42 7.03 31.39%
  QoQ % -3.11% -5.85% -9.78% 14.59% 19.32% 34.00% -
  Horiz. % 150.78% 155.62% 165.29% 183.21% 159.89% 134.00% 100.00%
EPS -1.97 -2.44 -2.55 -2.72 -0.33 0.09 0.10 -
  QoQ % 19.26% 4.31% 6.25% -724.24% -466.67% -10.00% -
  Horiz. % -1,970.00% -2,440.00% -2,550.00% -2,720.00% -330.00% 90.00% 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 0.0545 0.0636 0.0545 0.0545 0.0818 0.0000 0.0723 -17.13%
  QoQ % -14.31% 16.70% 0.00% -33.37% 0.00% 0.00% -
  Horiz. % 75.38% 87.97% 75.38% 75.38% 113.14% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1300 0.0800 0.0750 0.0950 0.0800 0.0900 0.1000 -
P/RPS 1.12 0.66 0.59 0.67 0.65 0.87 1.14 -1.17%
  QoQ % 69.70% 11.86% -11.94% 3.08% -25.29% -23.68% -
  Horiz. % 98.25% 57.89% 51.75% 58.77% 57.02% 76.32% 100.00%
P/EPS -5.99 -2.98 -2.68 -3.18 -22.23 93.45 82.03 -
  QoQ % -101.01% -11.19% 15.72% 85.70% -123.79% 13.92% -
  Horiz. % -7.30% -3.63% -3.27% -3.88% -27.10% 113.92% 100.00%
EY -16.70 -33.57 -37.35 -31.47 -4.50 1.07 1.22 -
  QoQ % 50.25% 10.12% -18.68% -599.33% -520.56% -12.30% -
  Horiz. % -1,368.85% -2,751.64% -3,061.48% -2,579.51% -368.85% 87.70% 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 2.17 1.14 1.25 1.58 0.89 0.00 1.11 56.16%
  QoQ % 90.35% -8.80% -20.89% 77.53% 0.00% 0.00% -
  Horiz. % 195.50% 102.70% 112.61% 142.34% 80.18% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 -
Price 0.1150 0.1050 0.0750 0.0800 0.0950 0.0900 0.1000 -
P/RPS 0.99 0.87 0.59 0.56 0.77 0.87 1.14 -8.95%
  QoQ % 13.79% 47.46% 5.36% -27.27% -11.49% -23.68% -
  Horiz. % 86.84% 76.32% 51.75% 49.12% 67.54% 76.32% 100.00%
P/EPS -5.30 -3.91 -2.68 -2.68 -26.40 93.45 82.03 -
  QoQ % -35.55% -45.90% 0.00% 89.85% -128.25% 13.92% -
  Horiz. % -6.46% -4.77% -3.27% -3.27% -32.18% 113.92% 100.00%
EY -18.87 -25.58 -37.35 -37.37 -3.79 1.07 1.22 -
  QoQ % 26.23% 31.51% 0.05% -886.02% -454.21% -12.30% -
  Horiz. % -1,546.72% -2,096.72% -3,061.48% -3,063.11% -310.66% 87.70% 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 1.92 1.50 1.25 1.33 1.06 0.00 1.11 43.95%
  QoQ % 28.00% 20.00% -6.02% 25.47% 0.00% 0.00% -
  Horiz. % 172.97% 135.14% 112.61% 119.82% 95.50% 0.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers