Highlights

[NOVAMSC] YoY Annual (Unaudited) Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend YoY -     -1.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 30,978 32,283 32,392 30,683 32,270 24,442 22,272 5.65%
  YoY % -4.04% -0.34% 5.57% -4.92% 32.03% 9.74% -
  Horiz. % 139.09% 144.95% 145.44% 137.76% 144.89% 109.74% 100.00%
PBT 525 1,166 722 -4,618 -4,395 281 788 -6.54%
  YoY % -54.97% 61.50% 115.63% -5.07% -1,664.06% -64.34% -
  Horiz. % 66.62% 147.97% 91.62% -586.04% -557.74% 35.66% 100.00%
Tax -15 -3 -1 0 -5 -5 -10 6.98%
  YoY % -400.00% -200.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 30.00% 10.00% -0.00% 50.00% 50.00% 100.00%
NP 510 1,163 721 -4,618 -4,400 276 778 -6.79%
  YoY % -56.15% 61.30% 115.61% -4.95% -1,694.20% -64.52% -
  Horiz. % 65.55% 149.49% 92.67% -593.57% -565.55% 35.48% 100.00%
NP to SH 2,851 2,609 1,626 -4,078 -4,006 1,174 -165 -
  YoY % 9.28% 60.46% 139.87% -1.80% -441.23% 811.52% -
  Horiz. % -1,727.88% -1,581.21% -985.45% 2,471.52% 2,427.88% -711.52% 100.00%
Tax Rate 2.86 % 0.26 % 0.14 % - % - % 1.78 % 1.27 % 14.47%
  YoY % 1,000.00% 85.71% 0.00% 0.00% 0.00% 40.16% -
  Horiz. % 225.20% 20.47% 11.02% 0.00% 0.00% 140.16% 100.00%
Total Cost 30,468 31,120 31,671 35,301 36,670 24,166 21,494 5.98%
  YoY % -2.10% -1.74% -10.28% -3.73% 51.74% 12.43% -
  Horiz. % 141.75% 144.78% 147.35% 164.24% 170.61% 112.43% 100.00%
Net Worth 256,590 76,918 54,199 17,730 22,051 117,399 26,133 46.28%
  YoY % 233.59% 41.92% 205.69% -19.59% -81.22% 349.23% -
  Horiz. % 981.85% 294.33% 207.40% 67.85% 84.38% 449.23% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 256,590 76,918 54,199 17,730 22,051 117,399 26,133 46.28%
  YoY % 233.59% 41.92% 205.69% -19.59% -81.22% 349.23% -
  Horiz. % 981.85% 294.33% 207.40% 67.85% 84.38% 449.23% 100.00%
NOSH 2,850,999 961,481 903,333 354,608 367,522 1,677,142 373,333 40.29%
  YoY % 196.52% 6.44% 154.74% -3.51% -78.09% 349.23% -
  Horiz. % 763.66% 257.54% 241.96% 94.98% 98.44% 449.23% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.65 % 3.60 % 2.23 % -15.05 % -13.63 % 1.13 % 3.49 % -11.73%
  YoY % -54.17% 61.43% 114.82% -10.42% -1,306.19% -67.62% -
  Horiz. % 47.28% 103.15% 63.90% -431.23% -390.54% 32.38% 100.00%
ROE 1.11 % 3.39 % 3.00 % -23.00 % -18.17 % 1.00 % -0.63 % -
  YoY % -67.26% 13.00% 113.04% -26.58% -1,917.00% 258.73% -
  Horiz. % -176.19% -538.10% -476.19% 3,650.79% 2,884.13% -158.73% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.09 3.36 3.59 8.65 8.78 1.46 5.97 -24.66%
  YoY % -67.56% -6.41% -58.50% -1.48% 501.37% -75.54% -
  Horiz. % 18.26% 56.28% 60.13% 144.89% 147.07% 24.46% 100.00%
EPS 0.10 0.27 0.18 -1.15 -1.09 0.07 0.21 -11.62%
  YoY % -62.96% 50.00% 115.65% -5.50% -1,657.14% -66.67% -
  Horiz. % 47.62% 128.57% 85.71% -547.62% -519.05% 33.33% 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 0.0900 0.0800 0.0600 0.0500 0.0600 0.0700 0.0700 4.27%
  YoY % 12.50% 33.33% 20.00% -16.67% -14.29% 0.00% -
  Horiz. % 128.57% 114.29% 85.71% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.12 4.30 4.31 4.08 4.29 3.25 2.96 5.66%
  YoY % -4.19% -0.23% 5.64% -4.90% 32.00% 9.80% -
  Horiz. % 139.19% 145.27% 145.61% 137.84% 144.93% 109.80% 100.00%
EPS 0.38 0.35 0.22 -0.54 -0.53 0.16 -0.02 -
  YoY % 8.57% 59.09% 140.74% -1.89% -431.25% 900.00% -
  Horiz. % -1,900.00% -1,750.00% -1,100.00% 2,700.00% 2,650.00% -800.00% 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 0.3414 0.1023 0.0721 0.0236 0.0293 0.1562 0.0348 46.26%
  YoY % 233.72% 41.89% 205.51% -19.45% -81.24% 348.85% -
  Horiz. % 981.03% 293.97% 207.18% 67.82% 84.20% 448.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.0950 0.1750 0.0700 0.0500 0.0800 0.0800 0.0600 -
P/RPS 8.74 5.21 1.95 0.58 0.91 5.49 1.01 43.24%
  YoY % 67.75% 167.18% 236.21% -36.26% -83.42% 443.56% -
  Horiz. % 865.35% 515.84% 193.07% 57.43% 90.10% 543.56% 100.00%
P/EPS 95.00 64.49 38.89 -4.35 -7.34 114.29 -135.76 -
  YoY % 47.31% 65.83% 994.02% 40.74% -106.42% 184.19% -
  Horiz. % -69.98% -47.50% -28.65% 3.20% 5.41% -84.19% 100.00%
EY 1.05 1.55 2.57 -23.00 -13.63 0.88 -0.74 -
  YoY % -32.26% -39.69% 111.17% -68.75% -1,648.86% 218.92% -
  Horiz. % -141.89% -209.46% -347.30% 3,108.11% 1,841.89% -118.92% 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 1.06 2.19 1.17 1.00 1.33 1.14 0.86 3.54%
  YoY % -51.60% 87.18% 17.00% -24.81% 16.67% 32.56% -
  Horiz. % 123.26% 254.65% 136.05% 116.28% 154.65% 132.56% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 -
Price 0.1000 0.1800 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 9.20 5.36 1.95 0.69 0.68 4.80 1.01 44.47%
  YoY % 71.64% 174.87% 182.61% 1.47% -85.83% 375.25% -
  Horiz. % 910.89% 530.69% 193.07% 68.32% 67.33% 475.25% 100.00%
P/EPS 100.00 66.33 38.89 -5.22 -5.50 100.00 -135.76 -
  YoY % 50.76% 70.56% 845.02% 5.09% -105.50% 173.66% -
  Horiz. % -73.66% -48.86% -28.65% 3.85% 4.05% -73.66% 100.00%
EY 1.00 1.51 2.57 -19.17 -18.17 1.00 -0.74 -
  YoY % -33.77% -41.25% 113.41% -5.50% -1,917.00% 235.14% -
  Horiz. % -135.14% -204.05% -347.30% 2,590.54% 2,455.41% -135.14% 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 1.11 2.25 1.17 1.20 1.00 1.00 0.86 4.34%
  YoY % -50.67% 92.31% -2.50% 20.00% 0.00% 16.28% -
  Horiz. % 129.07% 261.63% 136.05% 139.53% 116.28% 116.28% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers