Highlights

[NOVAMSC] YoY Annual (Unaudited) Result on 2011-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 01-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend YoY -     811.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 32,392 30,683 32,270 24,442 22,272 21,476 17,493 10.81%
  YoY % 5.57% -4.92% 32.03% 9.74% 3.71% 22.77% -
  Horiz. % 185.17% 175.40% 184.47% 139.72% 127.32% 122.77% 100.00%
PBT 722 -4,618 -4,395 281 788 846 -2,332 -
  YoY % 115.63% -5.07% -1,664.06% -64.34% -6.86% 136.28% -
  Horiz. % -30.96% 198.03% 188.46% -12.05% -33.79% -36.28% 100.00%
Tax -1 0 -5 -5 -10 0 -7 -27.69%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 14.29% -0.00% 71.43% 71.43% 142.86% -0.00% 100.00%
NP 721 -4,618 -4,400 276 778 846 -2,339 -
  YoY % 115.61% -4.95% -1,694.20% -64.52% -8.04% 136.17% -
  Horiz. % -30.83% 197.43% 188.11% -11.80% -33.26% -36.17% 100.00%
NP to SH 1,626 -4,078 -4,006 1,174 -165 846 -2,339 -
  YoY % 139.87% -1.80% -441.23% 811.52% -119.50% 136.17% -
  Horiz. % -69.52% 174.35% 171.27% -50.19% 7.05% -36.17% 100.00%
Tax Rate 0.14 % - % - % 1.78 % 1.27 % - % - % -
  YoY % 0.00% 0.00% 0.00% 40.16% 0.00% 0.00% -
  Horiz. % 11.02% 0.00% 0.00% 140.16% 100.00% - -
Total Cost 31,671 35,301 36,670 24,166 21,494 20,630 19,832 8.11%
  YoY % -10.28% -3.73% 51.74% 12.43% 4.19% 4.02% -
  Horiz. % 159.70% 178.00% 184.90% 121.85% 108.38% 104.02% 100.00%
Net Worth 54,199 17,730 22,051 117,399 26,133 23,688 19,766 18.30%
  YoY % 205.69% -19.59% -81.22% 349.23% 10.32% 19.84% -
  Horiz. % 274.21% 89.70% 111.56% 593.94% 132.21% 119.84% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 54,199 17,730 22,051 117,399 26,133 23,688 19,766 18.30%
  YoY % 205.69% -19.59% -81.22% 349.23% 10.32% 19.84% -
  Horiz. % 274.21% 89.70% 111.56% 593.94% 132.21% 119.84% 100.00%
NOSH 903,333 354,608 367,522 1,677,142 373,333 338,400 329,436 18.30%
  YoY % 154.74% -3.51% -78.09% 349.23% 10.32% 2.72% -
  Horiz. % 274.21% 107.64% 111.56% 509.09% 113.32% 102.72% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.23 % -15.05 % -13.63 % 1.13 % 3.49 % 3.94 % -13.37 % -
  YoY % 114.82% -10.42% -1,306.19% -67.62% -11.42% 129.47% -
  Horiz. % -16.68% 112.57% 101.94% -8.45% -26.10% -29.47% 100.00%
ROE 3.00 % -23.00 % -18.17 % 1.00 % -0.63 % 3.57 % -11.83 % -
  YoY % 113.04% -26.58% -1,917.00% 258.73% -117.65% 130.18% -
  Horiz. % -25.36% 194.42% 153.59% -8.45% 5.33% -30.18% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.59 8.65 8.78 1.46 5.97 6.35 5.31 -6.31%
  YoY % -58.50% -1.48% 501.37% -75.54% -5.98% 19.59% -
  Horiz. % 67.61% 162.90% 165.35% 27.50% 112.43% 119.59% 100.00%
EPS 0.18 -1.15 -1.09 0.07 0.21 0.25 -0.71 -
  YoY % 115.65% -5.50% -1,657.14% -66.67% -16.00% 135.21% -
  Horiz. % -25.35% 161.97% 153.52% -9.86% -29.58% -35.21% 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 0.0600 0.0500 0.0600 0.0700 0.0700 0.0700 0.0600 -
  YoY % 20.00% -16.67% -14.29% 0.00% 0.00% 16.67% -
  Horiz. % 100.00% 83.33% 100.00% 116.67% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.04 2.88 3.03 2.30 2.09 2.02 1.64 10.83%
  YoY % 5.56% -4.95% 31.74% 10.05% 3.47% 23.17% -
  Horiz. % 185.37% 175.61% 184.76% 140.24% 127.44% 123.17% 100.00%
EPS 0.15 -0.38 -0.38 0.11 -0.02 0.08 -0.22 -
  YoY % 139.47% 0.00% -445.45% 650.00% -125.00% 136.36% -
  Horiz. % -68.18% 172.73% 172.73% -50.00% 9.09% -36.36% 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 0.0509 0.0167 0.0207 0.1103 0.0246 0.0223 0.0186 18.26%
  YoY % 204.79% -19.32% -81.23% 348.37% 10.31% 19.89% -
  Horiz. % 273.66% 89.78% 111.29% 593.01% 132.26% 119.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.0700 0.0500 0.0800 0.0800 0.0600 0.0500 0.0800 -
P/RPS 1.95 0.58 0.91 5.49 1.01 0.79 1.51 4.35%
  YoY % 236.21% -36.26% -83.42% 443.56% 27.85% -47.68% -
  Horiz. % 129.14% 38.41% 60.26% 363.58% 66.89% 52.32% 100.00%
P/EPS 38.89 -4.35 -7.34 114.29 -135.76 20.00 -11.27 -
  YoY % 994.02% 40.74% -106.42% 184.19% -778.80% 277.46% -
  Horiz. % -345.08% 38.60% 65.13% -1,014.11% 1,204.61% -177.46% 100.00%
EY 2.57 -23.00 -13.63 0.88 -0.74 5.00 -8.88 -
  YoY % 111.17% -68.75% -1,648.86% 218.92% -114.80% 156.31% -
  Horiz. % -28.94% 259.01% 153.49% -9.91% 8.33% -56.31% 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 1.17 1.00 1.33 1.14 0.86 0.71 1.33 -2.11%
  YoY % 17.00% -24.81% 16.67% 32.56% 21.13% -46.62% -
  Horiz. % 87.97% 75.19% 100.00% 85.71% 64.66% 53.38% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 -
Price 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 0.0600 -
P/RPS 1.95 0.69 0.68 4.80 1.01 0.95 1.13 9.52%
  YoY % 182.61% 1.47% -85.83% 375.25% 6.32% -15.93% -
  Horiz. % 172.57% 61.06% 60.18% 424.78% 89.38% 84.07% 100.00%
P/EPS 38.89 -5.22 -5.50 100.00 -135.76 24.00 -8.45 -
  YoY % 845.02% 5.09% -105.50% 173.66% -665.67% 384.02% -
  Horiz. % -460.24% 61.78% 65.09% -1,183.43% 1,606.63% -284.02% 100.00%
EY 2.57 -19.17 -18.17 1.00 -0.74 4.17 -11.83 -
  YoY % 113.41% -5.50% -1,917.00% 235.14% -117.75% 135.25% -
  Horiz. % -21.72% 162.05% 153.59% -8.45% 6.26% -35.25% 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 1.17 1.20 1.00 1.00 0.86 0.86 1.00 2.65%
  YoY % -2.50% 20.00% 0.00% 16.28% 0.00% -14.00% -
  Horiz. % 117.00% 120.00% 100.00% 100.00% 86.00% 86.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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