Highlights

[NOVAMSC] YoY Annual (Unaudited) Result on 2010-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend YoY -     -119.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 30,683 32,270 24,442 22,272 21,476 17,493 17,721 9.57%
  YoY % -4.92% 32.03% 9.74% 3.71% 22.77% -1.29% -
  Horiz. % 173.14% 182.10% 137.93% 125.68% 121.19% 98.71% 100.00%
PBT -4,618 -4,395 281 788 846 -2,332 552 -
  YoY % -5.07% -1,664.06% -64.34% -6.86% 136.28% -522.46% -
  Horiz. % -836.59% -796.20% 50.91% 142.75% 153.26% -422.46% 100.00%
Tax 0 -5 -5 -10 0 -7 -5 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% -40.00% -
  Horiz. % -0.00% 100.00% 100.00% 200.00% -0.00% 140.00% 100.00%
NP -4,618 -4,400 276 778 846 -2,339 547 -
  YoY % -4.95% -1,694.20% -64.52% -8.04% 136.17% -527.61% -
  Horiz. % -844.24% -804.39% 50.46% 142.23% 154.66% -427.61% 100.00%
NP to SH -4,078 -4,006 1,174 -165 846 -2,339 547 -
  YoY % -1.80% -441.23% 811.52% -119.50% 136.17% -527.61% -
  Horiz. % -745.52% -732.36% 214.63% -30.16% 154.66% -427.61% 100.00%
Tax Rate - % - % 1.78 % 1.27 % - % - % 0.91 % -
  YoY % 0.00% 0.00% 40.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 195.60% 139.56% 0.00% 0.00% 100.00%
Total Cost 35,301 36,670 24,166 21,494 20,630 19,832 17,174 12.75%
  YoY % -3.73% 51.74% 12.43% 4.19% 4.02% 15.48% -
  Horiz. % 205.55% 213.52% 140.71% 125.15% 120.12% 115.48% 100.00%
Net Worth 17,730 22,051 117,399 26,133 23,688 19,766 14,394 3.53%
  YoY % -19.59% -81.22% 349.23% 10.32% 19.84% 37.32% -
  Horiz. % 123.17% 153.19% 815.58% 181.55% 164.56% 137.32% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 17,730 22,051 117,399 26,133 23,688 19,766 14,394 3.53%
  YoY % -19.59% -81.22% 349.23% 10.32% 19.84% 37.32% -
  Horiz. % 123.17% 153.19% 815.58% 181.55% 164.56% 137.32% 100.00%
NOSH 354,608 367,522 1,677,142 373,333 338,400 329,436 287,894 3.53%
  YoY % -3.51% -78.09% 349.23% 10.32% 2.72% 14.43% -
  Horiz. % 123.17% 127.66% 582.55% 129.68% 117.54% 114.43% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -15.05 % -13.63 % 1.13 % 3.49 % 3.94 % -13.37 % 3.09 % -
  YoY % -10.42% -1,306.19% -67.62% -11.42% 129.47% -532.69% -
  Horiz. % -487.06% -441.10% 36.57% 112.94% 127.51% -432.69% 100.00%
ROE -23.00 % -18.17 % 1.00 % -0.63 % 3.57 % -11.83 % 3.80 % -
  YoY % -26.58% -1,917.00% 258.73% -117.65% 130.18% -411.32% -
  Horiz. % -605.26% -478.16% 26.32% -16.58% 93.95% -311.32% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.65 8.78 1.46 5.97 6.35 5.31 6.16 5.82%
  YoY % -1.48% 501.37% -75.54% -5.98% 19.59% -13.80% -
  Horiz. % 140.42% 142.53% 23.70% 96.92% 103.08% 86.20% 100.00%
EPS -1.15 -1.09 0.07 0.21 0.25 -0.71 0.19 -
  YoY % -5.50% -1,657.14% -66.67% -16.00% 135.21% -473.68% -
  Horiz. % -605.26% -573.68% 36.84% 110.53% 131.58% -373.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0500 0.0600 0.0700 0.0700 0.0700 0.0600 0.0500 -
  YoY % -16.67% -14.29% 0.00% 0.00% 16.67% 20.00% -
  Horiz. % 100.00% 120.00% 140.00% 140.00% 140.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.08 4.29 3.25 2.96 2.86 2.33 2.36 9.54%
  YoY % -4.90% 32.00% 9.80% 3.50% 22.75% -1.27% -
  Horiz. % 172.88% 181.78% 137.71% 125.42% 121.19% 98.73% 100.00%
EPS -0.54 -0.53 0.16 -0.02 0.11 -0.31 0.07 -
  YoY % -1.89% -431.25% 900.00% -118.18% 135.48% -542.86% -
  Horiz. % -771.43% -757.14% 228.57% -28.57% 157.14% -442.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0236 0.0293 0.1562 0.0348 0.0315 0.0263 0.0192 3.50%
  YoY % -19.45% -81.24% 348.85% 10.48% 19.77% 36.98% -
  Horiz. % 122.92% 152.60% 813.54% 181.25% 164.06% 136.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.0500 0.0800 0.0800 0.0600 0.0500 0.0800 0.1400 -
P/RPS 0.58 0.91 5.49 1.01 0.79 1.51 2.27 -20.32%
  YoY % -36.26% -83.42% 443.56% 27.85% -47.68% -33.48% -
  Horiz. % 25.55% 40.09% 241.85% 44.49% 34.80% 66.52% 100.00%
P/EPS -4.35 -7.34 114.29 -135.76 20.00 -11.27 73.68 -
  YoY % 40.74% -106.42% 184.19% -778.80% 277.46% -115.30% -
  Horiz. % -5.90% -9.96% 155.12% -184.26% 27.14% -15.30% 100.00%
EY -23.00 -13.63 0.88 -0.74 5.00 -8.88 1.36 -
  YoY % -68.75% -1,648.86% 218.92% -114.80% 156.31% -752.94% -
  Horiz. % -1,691.18% -1,002.21% 64.71% -54.41% 367.65% -652.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.33 1.14 0.86 0.71 1.33 2.80 -15.76%
  YoY % -24.81% 16.67% 32.56% 21.13% -46.62% -52.50% -
  Horiz. % 35.71% 47.50% 40.71% 30.71% 25.36% 47.50% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 29/05/07 -
Price 0.0600 0.0600 0.0700 0.0600 0.0600 0.0600 0.1200 -
P/RPS 0.69 0.68 4.80 1.01 0.95 1.13 1.95 -15.89%
  YoY % 1.47% -85.83% 375.25% 6.32% -15.93% -42.05% -
  Horiz. % 35.38% 34.87% 246.15% 51.79% 48.72% 57.95% 100.00%
P/EPS -5.22 -5.50 100.00 -135.76 24.00 -8.45 63.16 -
  YoY % 5.09% -105.50% 173.66% -665.67% 384.02% -113.38% -
  Horiz. % -8.26% -8.71% 158.33% -214.95% 38.00% -13.38% 100.00%
EY -19.17 -18.17 1.00 -0.74 4.17 -11.83 1.58 -
  YoY % -5.50% -1,917.00% 235.14% -117.75% 135.25% -848.73% -
  Horiz. % -1,213.29% -1,150.00% 63.29% -46.84% 263.92% -748.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 1.00 1.00 0.86 0.86 1.00 2.40 -10.90%
  YoY % 20.00% 0.00% 16.28% 0.00% -14.00% -58.33% -
  Horiz. % 50.00% 41.67% 41.67% 35.83% 35.83% 41.67% 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.
 


 

367  299  549  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HSI-C7K 0.375+0.01 
 HHGROUP 0.06-0.015 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers