Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2011-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     211.41%    YoY -     48.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 34,868 33,052 38,252 29,564 22,024 21,144 20,924 8.88%
  YoY % 5.49% -13.59% 29.39% 34.24% 4.16% 1.05% -
  Horiz. % 166.64% 157.96% 182.81% 141.29% 105.26% 101.05% 100.00%
PBT 1,796 1,460 1,012 884 2,784 1,216 1,456 3.56%
  YoY % 23.01% 44.27% 14.48% -68.25% 128.95% -16.48% -
  Horiz. % 123.35% 100.27% 69.51% 60.71% 191.21% 83.52% 100.00%
Tax 0 0 0 0 0 1,436 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NP 1,796 1,460 1,012 884 2,784 2,652 1,456 3.56%
  YoY % 23.01% 44.27% 14.48% -68.25% 4.98% 82.14% -
  Horiz. % 123.35% 100.27% 69.51% 60.71% 191.21% 182.14% 100.00%
NP to SH 900 1,800 3,468 3,656 2,468 2,652 1,456 -7.70%
  YoY % -50.00% -48.10% -5.14% 48.14% -6.94% 82.14% -
  Horiz. % 61.81% 123.63% 238.19% 251.10% 169.51% 182.14% 100.00%
Tax Rate - % - % - % - % - % -118.09 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 33,072 31,592 37,240 28,680 19,240 18,492 19,468 9.23%
  YoY % 4.68% -15.17% 29.85% 49.06% 4.04% -5.01% -
  Horiz. % 169.88% 162.28% 191.29% 147.32% 98.83% 94.99% 100.00%
Net Worth 12,272 24,999 101,150 146,239 25,405 26,600 19,854 -7.70%
  YoY % -50.91% -75.28% -30.83% 475.61% -4.49% 33.97% -
  Horiz. % 61.81% 125.92% 509.46% 736.56% 127.96% 133.97% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 12,272 24,999 101,150 146,239 25,405 26,600 19,854 -7.70%
  YoY % -50.91% -75.28% -30.83% 475.61% -4.49% 33.97% -
  Horiz. % 61.81% 125.92% 509.46% 736.56% 127.96% 133.97% 100.00%
NOSH 204,545 499,999 1,445,000 1,827,999 362,941 380,000 330,909 -7.70%
  YoY % -59.09% -65.40% -20.95% 403.66% -4.49% 14.84% -
  Horiz. % 61.81% 151.10% 436.68% 552.42% 109.68% 114.84% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.15 % 4.42 % 2.65 % 2.99 % 12.64 % 12.54 % 6.96 % -4.89%
  YoY % 16.52% 66.79% -11.37% -76.34% 0.80% 80.17% -
  Horiz. % 73.99% 63.51% 38.07% 42.96% 181.61% 180.17% 100.00%
ROE 7.33 % 7.20 % 3.43 % 2.50 % 9.71 % 9.97 % 7.33 % -
  YoY % 1.81% 109.91% 37.20% -74.25% -2.61% 36.02% -
  Horiz. % 100.00% 98.23% 46.79% 34.11% 132.47% 136.02% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.05 6.61 2.65 1.62 6.07 5.56 6.32 17.98%
  YoY % 157.94% 149.43% 63.58% -73.31% 9.17% -12.03% -
  Horiz. % 269.78% 104.59% 41.93% 25.63% 96.04% 87.97% 100.00%
EPS 0.44 0.36 0.24 0.20 0.68 0.32 0.44 -
  YoY % 22.22% 50.00% 20.00% -70.59% 112.50% -27.27% -
  Horiz. % 100.00% 81.82% 54.55% 45.45% 154.55% 72.73% 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 0.0700 0.0800 0.0700 0.0700 0.0600 -
  YoY % 20.00% -28.57% -12.50% 14.29% 0.00% 16.67% -
  Horiz. % 100.00% 83.33% 116.67% 133.33% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.64 4.40 5.09 3.93 2.93 2.81 2.78 8.91%
  YoY % 5.45% -13.56% 29.52% 34.13% 4.27% 1.08% -
  Horiz. % 166.91% 158.27% 183.09% 141.37% 105.40% 101.08% 100.00%
EPS 0.12 0.24 0.46 0.49 0.33 0.35 0.19 -7.37%
  YoY % -50.00% -47.83% -6.12% 48.48% -5.71% 84.21% -
  Horiz. % 63.16% 126.32% 242.11% 257.89% 173.68% 184.21% 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 0.0163 0.0333 0.1346 0.1946 0.0338 0.0354 0.0264 -7.72%
  YoY % -51.05% -75.26% -30.83% 475.74% -4.52% 34.09% -
  Horiz. % 61.74% 126.14% 509.85% 737.12% 128.03% 134.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.0800 0.0600 0.0700 0.0700 0.0600 0.0600 0.0500 -
P/RPS 0.47 0.91 2.64 4.33 0.99 1.08 0.79 -8.29%
  YoY % -48.35% -65.53% -39.03% 337.37% -8.33% 36.71% -
  Horiz. % 59.49% 115.19% 334.18% 548.10% 125.32% 136.71% 100.00%
P/EPS 18.18 16.67 29.17 35.00 8.82 8.60 11.36 8.15%
  YoY % 9.06% -42.85% -16.66% 296.83% 2.56% -24.30% -
  Horiz. % 160.04% 146.74% 256.78% 308.10% 77.64% 75.70% 100.00%
EY 5.50 6.00 3.43 2.86 11.33 11.63 8.80 -7.53%
  YoY % -8.33% 74.93% 19.93% -74.76% -2.58% 32.16% -
  Horiz. % 62.50% 68.18% 38.98% 32.50% 128.75% 132.16% 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 1.20 1.00 0.88 0.86 0.86 0.83 8.17%
  YoY % 10.83% 20.00% 13.64% 2.33% 0.00% 3.61% -
  Horiz. % 160.24% 144.58% 120.48% 106.02% 103.61% 103.61% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 22/08/12 25/08/11 26/08/10 26/08/09 14/08/08 -
Price 0.1250 0.0650 0.0800 0.0650 0.0600 0.0600 0.0600 -
P/RPS 0.73 0.98 3.02 4.02 0.99 1.08 0.95 -4.29%
  YoY % -25.51% -67.55% -24.88% 306.06% -8.33% 13.68% -
  Horiz. % 76.84% 103.16% 317.89% 423.16% 104.21% 113.68% 100.00%
P/EPS 28.41 18.06 33.33 32.50 8.82 8.60 13.64 13.00%
  YoY % 57.31% -45.81% 2.55% 268.48% 2.56% -36.95% -
  Horiz. % 208.28% 132.40% 244.35% 238.27% 64.66% 63.05% 100.00%
EY 3.52 5.54 3.00 3.08 11.33 11.63 7.33 -11.50%
  YoY % -36.46% 84.67% -2.60% -72.82% -2.58% 58.66% -
  Horiz. % 48.02% 75.58% 40.93% 42.02% 154.57% 158.66% 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 2.08 1.30 1.14 0.81 0.86 0.86 1.00 12.98%
  YoY % 60.00% 14.04% 40.74% -5.81% 0.00% -14.00% -
  Horiz. % 208.00% 130.00% 114.00% 81.00% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers