Highlights

[NOVAMSC] YoY Annual (Unaudited) Result on 2014-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend YoY -     139.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 96,811 30,978 32,283 32,392 30,683 32,270 24,442 25.76%
  YoY % 212.52% -4.04% -0.34% 5.57% -4.92% 32.03% -
  Horiz. % 396.08% 126.74% 132.08% 132.53% 125.53% 132.03% 100.00%
PBT -23,448 525 1,166 722 -4,618 -4,395 281 -
  YoY % -4,566.29% -54.97% 61.50% 115.63% -5.07% -1,664.06% -
  Horiz. % -8,344.48% 186.83% 414.95% 256.94% -1,643.42% -1,564.06% 100.00%
Tax 1,021 -15 -3 -1 0 -5 -5 -
  YoY % 6,906.67% -400.00% -200.00% 0.00% 0.00% 0.00% -
  Horiz. % -20,420.00% 300.00% 60.00% 20.00% -0.00% 100.00% 100.00%
NP -22,427 510 1,163 721 -4,618 -4,400 276 -
  YoY % -4,497.45% -56.15% 61.30% 115.61% -4.95% -1,694.20% -
  Horiz. % -8,125.72% 184.78% 421.38% 261.23% -1,673.19% -1,594.20% 100.00%
NP to SH -20,426 2,851 2,609 1,626 -4,078 -4,006 1,174 -
  YoY % -816.45% 9.28% 60.46% 139.87% -1.80% -441.23% -
  Horiz. % -1,739.86% 242.84% 222.23% 138.50% -347.36% -341.23% 100.00%
Tax Rate - % 2.86 % 0.26 % 0.14 % - % - % 1.78 % -
  YoY % 0.00% 1,000.00% 85.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.67% 14.61% 7.87% 0.00% 0.00% 100.00%
Total Cost 119,238 30,468 31,120 31,671 35,301 36,670 24,166 30.45%
  YoY % 291.35% -2.10% -1.74% -10.28% -3.73% 51.74% -
  Horiz. % 493.41% 126.08% 128.78% 131.06% 146.08% 151.74% 100.00%
Net Worth 40,994 256,590 76,918 54,199 17,730 22,051 117,399 -16.07%
  YoY % -84.02% 233.59% 41.92% 205.69% -19.59% -81.22% -
  Horiz. % 34.92% 218.56% 65.52% 46.17% 15.10% 18.78% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 40,994 256,590 76,918 54,199 17,730 22,051 117,399 -16.07%
  YoY % -84.02% 233.59% 41.92% 205.69% -19.59% -81.22% -
  Horiz. % 34.92% 218.56% 65.52% 46.17% 15.10% 18.78% 100.00%
NOSH 683,240 2,850,999 961,481 903,333 354,608 367,522 1,677,142 -13.89%
  YoY % -76.04% 196.52% 6.44% 154.74% -3.51% -78.09% -
  Horiz. % 40.74% 169.99% 57.33% 53.86% 21.14% 21.91% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -23.17 % 1.65 % 3.60 % 2.23 % -15.05 % -13.63 % 1.13 % -
  YoY % -1,504.24% -54.17% 61.43% 114.82% -10.42% -1,306.19% -
  Horiz. % -2,050.44% 146.02% 318.58% 197.35% -1,331.86% -1,206.19% 100.00%
ROE -49.83 % 1.11 % 3.39 % 3.00 % -23.00 % -18.17 % 1.00 % -
  YoY % -4,589.19% -67.26% 13.00% 113.04% -26.58% -1,917.00% -
  Horiz. % -4,983.00% 111.00% 339.00% 300.00% -2,300.00% -1,817.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.17 1.09 3.36 3.59 8.65 8.78 1.46 46.00%
  YoY % 1,200.00% -67.56% -6.41% -58.50% -1.48% 501.37% -
  Horiz. % 970.55% 74.66% 230.14% 245.89% 592.47% 601.37% 100.00%
EPS -3.07 0.10 0.27 0.18 -1.15 -1.09 0.07 -
  YoY % -3,170.00% -62.96% 50.00% 115.65% -5.50% -1,657.14% -
  Horiz. % -4,385.71% 142.86% 385.71% 257.14% -1,642.86% -1,557.14% 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 0.0900 0.0800 0.0600 0.0500 0.0600 0.0700 -2.53%
  YoY % -33.33% 12.50% 33.33% 20.00% -16.67% -14.29% -
  Horiz. % 85.71% 128.57% 114.29% 85.71% 71.43% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.88 4.12 4.30 4.31 4.08 4.29 3.25 25.77%
  YoY % 212.62% -4.19% -0.23% 5.64% -4.90% 32.00% -
  Horiz. % 396.31% 126.77% 132.31% 132.62% 125.54% 132.00% 100.00%
EPS -2.72 0.38 0.35 0.22 -0.54 -0.53 0.16 -
  YoY % -815.79% 8.57% 59.09% 140.74% -1.89% -431.25% -
  Horiz. % -1,700.00% 237.50% 218.75% 137.50% -337.50% -331.25% 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 0.0545 0.3414 0.1023 0.0721 0.0236 0.0293 0.1562 -16.08%
  YoY % -84.04% 233.72% 41.89% 205.51% -19.45% -81.24% -
  Horiz. % 34.89% 218.57% 65.49% 46.16% 15.11% 18.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0950 0.0950 0.1750 0.0700 0.0500 0.0800 0.0800 -
P/RPS 0.67 8.74 5.21 1.95 0.58 0.91 5.49 -29.55%
  YoY % -92.33% 67.75% 167.18% 236.21% -36.26% -83.42% -
  Horiz. % 12.20% 159.20% 94.90% 35.52% 10.56% 16.58% 100.00%
P/EPS -3.18 95.00 64.49 38.89 -4.35 -7.34 114.29 -
  YoY % -103.35% 47.31% 65.83% 994.02% 40.74% -106.42% -
  Horiz. % -2.78% 83.12% 56.43% 34.03% -3.81% -6.42% 100.00%
EY -31.47 1.05 1.55 2.57 -23.00 -13.63 0.88 -
  YoY % -3,097.14% -32.26% -39.69% 111.17% -68.75% -1,648.86% -
  Horiz. % -3,576.14% 119.32% 176.14% 292.05% -2,613.64% -1,548.86% 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 1.58 1.06 2.19 1.17 1.00 1.33 1.14 5.59%
  YoY % 49.06% -51.60% 87.18% 17.00% -24.81% 16.67% -
  Horiz. % 138.60% 92.98% 192.11% 102.63% 87.72% 116.67% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 -
Price 0.0800 0.1000 0.1800 0.0700 0.0600 0.0600 0.0700 -
P/RPS 0.56 9.20 5.36 1.95 0.69 0.68 4.80 -30.07%
  YoY % -93.91% 71.64% 174.87% 182.61% 1.47% -85.83% -
  Horiz. % 11.67% 191.67% 111.67% 40.62% 14.38% 14.17% 100.00%
P/EPS -2.68 100.00 66.33 38.89 -5.22 -5.50 100.00 -
  YoY % -102.68% 50.76% 70.56% 845.02% 5.09% -105.50% -
  Horiz. % -2.68% 100.00% 66.33% 38.89% -5.22% -5.50% 100.00%
EY -37.37 1.00 1.51 2.57 -19.17 -18.17 1.00 -
  YoY % -3,837.00% -33.77% -41.25% 113.41% -5.50% -1,917.00% -
  Horiz. % -3,737.00% 100.00% 151.00% 257.00% -1,917.00% -1,817.00% 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 1.33 1.11 2.25 1.17 1.20 1.00 1.00 4.86%
  YoY % 19.82% -50.67% 92.31% -2.50% 20.00% 0.00% -
  Horiz. % 133.00% 111.00% 225.00% 117.00% 120.00% 100.00% 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.
 


 

205  297  510  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers