Highlights

[NOVAMSC] YoY Annual (Unaudited) Result on 2015-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend YoY -     60.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 72,974 96,811 30,978 32,283 32,392 30,683 32,270 14.56%
  YoY % -24.62% 212.52% -4.04% -0.34% 5.57% -4.92% -
  Horiz. % 226.14% 300.00% 96.00% 100.04% 100.38% 95.08% 100.00%
PBT -4,441 -23,448 525 1,166 722 -4,618 -4,395 0.17%
  YoY % 81.06% -4,566.29% -54.97% 61.50% 115.63% -5.07% -
  Horiz. % 101.05% 533.52% -11.95% -26.53% -16.43% 105.07% 100.00%
Tax -33 1,021 -15 -3 -1 0 -5 36.94%
  YoY % -103.23% 6,906.67% -400.00% -200.00% 0.00% 0.00% -
  Horiz. % 660.00% -20,420.00% 300.00% 60.00% 20.00% -0.00% 100.00%
NP -4,474 -22,427 510 1,163 721 -4,618 -4,400 0.28%
  YoY % 80.05% -4,497.45% -56.15% 61.30% 115.61% -4.95% -
  Horiz. % 101.68% 509.70% -11.59% -26.43% -16.39% 104.95% 100.00%
NP to SH -2,624 -20,426 2,851 2,609 1,626 -4,078 -4,006 -6.81%
  YoY % 87.15% -816.45% 9.28% 60.46% 139.87% -1.80% -
  Horiz. % 65.50% 509.89% -71.17% -65.13% -40.59% 101.80% 100.00%
Tax Rate - % - % 2.86 % 0.26 % 0.14 % - % - % -
  YoY % 0.00% 0.00% 1,000.00% 85.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,042.86% 185.71% 100.00% - -
Total Cost 77,448 119,238 30,468 31,120 31,671 35,301 36,670 13.26%
  YoY % -35.05% 291.35% -2.10% -1.74% -10.28% -3.73% -
  Horiz. % 211.20% 325.16% 83.09% 84.87% 86.37% 96.27% 100.00%
Net Worth 40,994 40,994 256,590 76,918 54,199 17,730 22,051 10.88%
  YoY % 0.00% -84.02% 233.59% 41.92% 205.69% -19.59% -
  Horiz. % 185.90% 185.90% 1,163.60% 348.82% 245.79% 80.41% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 40,994 40,994 256,590 76,918 54,199 17,730 22,051 10.88%
  YoY % 0.00% -84.02% 233.59% 41.92% 205.69% -19.59% -
  Horiz. % 185.90% 185.90% 1,163.60% 348.82% 245.79% 80.41% 100.00%
NOSH 683,240 683,240 2,850,999 961,481 903,333 354,608 367,522 10.88%
  YoY % 0.00% -76.04% 196.52% 6.44% 154.74% -3.51% -
  Horiz. % 185.90% 185.90% 775.73% 261.61% 245.79% 96.49% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -6.13 % -23.17 % 1.65 % 3.60 % 2.23 % -15.05 % -13.63 % -12.46%
  YoY % 73.54% -1,504.24% -54.17% 61.43% 114.82% -10.42% -
  Horiz. % 44.97% 169.99% -12.11% -26.41% -16.36% 110.42% 100.00%
ROE -6.40 % -49.83 % 1.11 % 3.39 % 3.00 % -23.00 % -18.17 % -15.96%
  YoY % 87.16% -4,589.19% -67.26% 13.00% 113.04% -26.58% -
  Horiz. % 35.22% 274.24% -6.11% -18.66% -16.51% 126.58% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.68 14.17 1.09 3.36 3.59 8.65 8.78 3.32%
  YoY % -24.63% 1,200.00% -67.56% -6.41% -58.50% -1.48% -
  Horiz. % 121.64% 161.39% 12.41% 38.27% 40.89% 98.52% 100.00%
EPS -0.38 -3.07 0.10 0.27 0.18 -1.15 -1.09 -16.10%
  YoY % 87.62% -3,170.00% -62.96% 50.00% 115.65% -5.50% -
  Horiz. % 34.86% 281.65% -9.17% -24.77% -16.51% 105.50% 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 0.0600 0.0900 0.0800 0.0600 0.0500 0.0600 -
  YoY % 0.00% -33.33% 12.50% 33.33% 20.00% -16.67% -
  Horiz. % 100.00% 100.00% 150.00% 133.33% 100.00% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.71 12.88 4.12 4.30 4.31 4.08 4.29 14.58%
  YoY % -24.61% 212.62% -4.19% -0.23% 5.64% -4.90% -
  Horiz. % 226.34% 300.23% 96.04% 100.23% 100.47% 95.10% 100.00%
EPS -0.35 -2.72 0.38 0.35 0.22 -0.54 -0.53 -6.68%
  YoY % 87.13% -815.79% 8.57% 59.09% 140.74% -1.89% -
  Horiz. % 66.04% 513.21% -71.70% -66.04% -41.51% 101.89% 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 0.0545 0.3414 0.1023 0.0721 0.0236 0.0293 10.89%
  YoY % 0.00% -84.04% 233.72% 41.89% 205.51% -19.45% -
  Horiz. % 186.01% 186.01% 1,165.19% 349.15% 246.08% 80.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1000 0.0950 0.0950 0.1750 0.0700 0.0500 0.0800 -
P/RPS 0.94 0.67 8.74 5.21 1.95 0.58 0.91 0.54%
  YoY % 40.30% -92.33% 67.75% 167.18% 236.21% -36.26% -
  Horiz. % 103.30% 73.63% 960.44% 572.53% 214.29% 63.74% 100.00%
P/EPS -26.04 -3.18 95.00 64.49 38.89 -4.35 -7.34 23.49%
  YoY % -718.87% -103.35% 47.31% 65.83% 994.02% 40.74% -
  Horiz. % 354.77% 43.32% -1,294.28% -878.61% -529.84% 59.26% 100.00%
EY -3.84 -31.47 1.05 1.55 2.57 -23.00 -13.63 -19.03%
  YoY % 87.80% -3,097.14% -32.26% -39.69% 111.17% -68.75% -
  Horiz. % 28.17% 230.89% -7.70% -11.37% -18.86% 168.75% 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 1.67 1.58 1.06 2.19 1.17 1.00 1.33 3.87%
  YoY % 5.70% 49.06% -51.60% 87.18% 17.00% -24.81% -
  Horiz. % 125.56% 118.80% 79.70% 164.66% 87.97% 75.19% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 -
Price 0.1050 0.0800 0.1000 0.1800 0.0700 0.0600 0.0600 -
P/RPS 0.98 0.56 9.20 5.36 1.95 0.69 0.68 6.28%
  YoY % 75.00% -93.91% 71.64% 174.87% 182.61% 1.47% -
  Horiz. % 144.12% 82.35% 1,352.94% 788.24% 286.76% 101.47% 100.00%
P/EPS -27.34 -2.68 100.00 66.33 38.89 -5.22 -5.50 30.62%
  YoY % -920.15% -102.68% 50.76% 70.56% 845.02% 5.09% -
  Horiz. % 497.09% 48.73% -1,818.18% -1,206.00% -707.09% 94.91% 100.00%
EY -3.66 -37.37 1.00 1.51 2.57 -19.17 -18.17 -23.43%
  YoY % 90.21% -3,837.00% -33.77% -41.25% 113.41% -5.50% -
  Horiz. % 20.14% 205.67% -5.50% -8.31% -14.14% 105.50% 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 1.75 1.33 1.11 2.25 1.17 1.20 1.00 9.77%
  YoY % 31.58% 19.82% -50.67% 92.31% -2.50% 20.00% -
  Horiz. % 175.00% 133.00% 111.00% 225.00% 117.00% 120.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers