Highlights

[NOVAMSC] QoQ TTM Result on 2019-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     33.64%    YoY -     413.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 43,278 51,589 53,152 53,019 56,390 57,253 65,263 -23.90%
  QoQ % -16.11% -2.94% 0.25% -5.98% -1.51% -12.27% -
  Horiz. % 66.31% 79.05% 81.44% 81.24% 86.40% 87.73% 100.00%
PBT -717 237 653 366 -2,353 -3,235 -4,118 -68.72%
  QoQ % -402.53% -63.71% 78.42% 115.55% 27.26% 21.44% -
  Horiz. % 17.41% -5.76% -15.86% -8.89% 57.14% 78.56% 100.00%
Tax 0 -1 -1 -1 -356 -332 -182 -
  QoQ % 0.00% 0.00% 0.00% 99.72% -7.23% -82.42% -
  Horiz. % -0.00% 0.55% 0.55% 0.55% 195.60% 182.42% 100.00%
NP -717 236 652 365 -2,709 -3,567 -4,300 -69.61%
  QoQ % -403.81% -63.80% 78.63% 113.47% 24.05% 17.05% -
  Horiz. % 16.67% -5.49% -15.16% -8.49% 63.00% 82.95% 100.00%
NP to SH -305 594 7,406 8,235 6,162 5,699 -1,445 -64.45%
  QoQ % -151.35% -91.98% -10.07% 33.64% 8.12% 494.39% -
  Horiz. % 21.11% -41.11% -512.53% -569.90% -426.44% -394.39% 100.00%
Tax Rate - % 0.42 % 0.15 % 0.27 % - % - % - % -
  QoQ % 0.00% 180.00% -44.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.56% 55.56% 100.00% - - -
Total Cost 43,995 51,353 52,500 52,654 59,099 60,820 69,563 -26.26%
  QoQ % -14.33% -2.18% -0.29% -10.91% -2.83% -12.57% -
  Horiz. % 63.24% 73.82% 75.47% 75.69% 84.96% 87.43% 100.00%
Net Worth 60,125 60,125 60,125 52,609 60,125 52,609 43,262 24.46%
  QoQ % 0.00% 0.00% 14.29% -12.50% 14.29% 21.60% -
  Horiz. % 138.98% 138.98% 138.98% 121.60% 138.98% 121.60% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 60,125 60,125 60,125 52,609 60,125 52,609 43,262 24.46%
  QoQ % 0.00% 0.00% 14.29% -12.50% 14.29% 21.60% -
  Horiz. % 138.98% 138.98% 138.98% 121.60% 138.98% 121.60% 100.00%
NOSH 751,564 751,564 751,564 751,564 751,564 751,564 689,998 5.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.92% -
  Horiz. % 108.92% 108.92% 108.92% 108.92% 108.92% 108.92% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.66 % 0.46 % 1.23 % 0.69 % -4.80 % -6.23 % -6.59 % -60.01%
  QoQ % -460.87% -62.60% 78.26% 114.37% 22.95% 5.46% -
  Horiz. % 25.19% -6.98% -18.66% -10.47% 72.84% 94.54% 100.00%
ROE -0.51 % 0.99 % 12.32 % 15.65 % 10.25 % 10.83 % -3.34 % -71.33%
  QoQ % -151.52% -91.96% -21.28% 52.68% -5.36% 424.25% -
  Horiz. % 15.27% -29.64% -368.86% -468.56% -306.89% -324.25% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.76 6.86 7.07 7.05 7.50 7.62 9.46 -28.10%
  QoQ % -16.03% -2.97% 0.28% -6.00% -1.57% -19.45% -
  Horiz. % 60.89% 72.52% 74.74% 74.52% 79.28% 80.55% 100.00%
EPS -0.04 0.08 0.99 1.10 0.82 0.76 -0.21 -66.79%
  QoQ % -150.00% -91.92% -10.00% 34.15% 7.89% 461.90% -
  Horiz. % 19.05% -38.10% -471.43% -523.81% -390.48% -361.90% 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 0.0800 0.0800 0.0800 0.0700 0.0800 0.0700 0.0627 17.59%
  QoQ % 0.00% 0.00% 14.29% -12.50% 14.29% 11.64% -
  Horiz. % 127.59% 127.59% 127.59% 111.64% 127.59% 111.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 990,419
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.37 5.21 5.37 5.35 5.69 5.78 6.59 -23.90%
  QoQ % -16.12% -2.98% 0.37% -5.98% -1.56% -12.29% -
  Horiz. % 66.31% 79.06% 81.49% 81.18% 86.34% 87.71% 100.00%
EPS -0.03 0.06 0.75 0.83 0.62 0.58 -0.15 -65.70%
  QoQ % -150.00% -92.00% -9.64% 33.87% 6.90% 486.67% -
  Horiz. % 20.00% -40.00% -500.00% -553.33% -413.33% -386.67% 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 0.0607 0.0607 0.0607 0.0531 0.0607 0.0531 0.0437 24.42%
  QoQ % 0.00% 0.00% 14.31% -12.52% 14.31% 21.51% -
  Horiz. % 138.90% 138.90% 138.90% 121.51% 138.90% 121.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0550 0.0800 0.0950 0.1250 0.1050 0.1650 0.1350 -
P/RPS 0.96 1.17 1.34 1.77 1.40 2.17 1.43 -23.27%
  QoQ % -17.95% -12.69% -24.29% 26.43% -35.48% 51.75% -
  Horiz. % 67.13% 81.82% 93.71% 123.78% 97.90% 151.75% 100.00%
P/EPS -135.53 101.22 9.64 11.41 12.81 21.76 -64.46 63.90%
  QoQ % -233.90% 950.00% -15.51% -10.93% -41.13% 133.76% -
  Horiz. % 210.25% -157.03% -14.96% -17.70% -19.87% -33.76% 100.00%
EY -0.74 0.99 10.37 8.77 7.81 4.60 -1.55 -38.83%
  QoQ % -174.75% -90.45% 18.24% 12.29% 69.78% 396.77% -
  Horiz. % 47.74% -63.87% -669.03% -565.81% -503.87% -296.77% 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 0.69 1.00 1.19 1.79 1.31 2.36 2.15 -53.03%
  QoQ % -31.00% -15.97% -33.52% 36.64% -44.49% 9.77% -
  Horiz. % 32.09% 46.51% 55.35% 83.26% 60.93% 109.77% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 28/05/19 27/02/19 28/11/18 28/08/18 -
Price 0.0450 0.0550 0.0900 0.0950 0.1200 0.1400 0.1650 -
P/RPS 0.78 0.80 1.27 1.35 1.60 1.84 1.74 -41.34%
  QoQ % -2.50% -37.01% -5.93% -15.62% -13.04% 5.75% -
  Horiz. % 44.83% 45.98% 72.99% 77.59% 91.95% 105.75% 100.00%
P/EPS -110.89 69.59 9.13 8.67 14.64 18.46 -78.79 25.51%
  QoQ % -259.35% 662.21% 5.31% -40.78% -20.69% 123.43% -
  Horiz. % 140.74% -88.32% -11.59% -11.00% -18.58% -23.43% 100.00%
EY -0.90 1.44 10.95 11.53 6.83 5.42 -1.27 -20.46%
  QoQ % -162.50% -86.85% -5.03% 68.81% 26.01% 526.77% -
  Horiz. % 70.87% -113.39% -862.20% -907.87% -537.80% -426.77% 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 0.56 0.69 1.13 1.36 1.50 2.00 2.63 -64.24%
  QoQ % -18.84% -38.94% -16.91% -9.33% -25.00% -23.95% -
  Horiz. % 21.29% 26.24% 42.97% 51.71% 57.03% 76.05% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

185  357  546  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.09+0.01 
 CME 0.13+0.015 
 SAPNRG 0.125+0.01 
 HBGLOB 0.195-0.015 
 MTRONIC-WA 0.04+0.01 
 RSAWIT 0.33+0.02 
 TDM 0.28+0.015 
 TDEX 0.18-0.005 
 IRIS 0.335+0.01 
 XOX 0.185-0.01 

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!
PARTNERS & BROKERS