Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2014-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -44.65%    YoY -     -50.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 82,260 120,164 32,840 34,868 33,052 38,252 29,564 18.58%
  YoY % -31.54% 265.91% -5.82% 5.49% -13.59% 29.39% -
  Horiz. % 278.24% 406.45% 111.08% 117.94% 111.80% 129.39% 100.00%
PBT 880 3,408 752 1,796 1,460 1,012 884 -0.08%
  YoY % -74.18% 353.19% -58.13% 23.01% 44.27% 14.48% -
  Horiz. % 99.55% 385.52% 85.07% 203.17% 165.16% 114.48% 100.00%
Tax 596 -104 0 0 0 0 0 -
  YoY % 673.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -573.08% 100.00% - - - - -
NP 1,476 3,304 752 1,796 1,460 1,012 884 8.91%
  YoY % -55.33% 339.36% -58.13% 23.01% 44.27% 14.48% -
  Horiz. % 166.97% 373.76% 85.07% 203.17% 165.16% 114.48% 100.00%
NP to SH 1,944 3,304 5,272 900 1,800 3,468 3,656 -9.98%
  YoY % -41.16% -37.33% 485.78% -50.00% -48.10% -5.14% -
  Horiz. % 53.17% 90.37% 144.20% 24.62% 49.23% 94.86% 100.00%
Tax Rate -67.73 % 3.05 % - % - % - % - % - % -
  YoY % -2,320.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2,220.66% 100.00% - - - - -
Total Cost 80,784 116,860 32,088 33,072 31,592 37,240 28,680 18.82%
  YoY % -30.87% 264.19% -2.98% 4.68% -15.17% 29.85% -
  Horiz. % 281.67% 407.46% 111.88% 115.31% 110.15% 129.85% 100.00%
Net Worth 40,994 54,338 263,599 12,272 24,999 101,150 146,239 -19.09%
  YoY % -24.56% -79.39% 2,047.85% -50.91% -75.28% -30.83% -
  Horiz. % 28.03% 37.16% 180.25% 8.39% 17.10% 69.17% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 40,994 54,338 263,599 12,272 24,999 101,150 146,239 -19.09%
  YoY % -24.56% -79.39% 2,047.85% -50.91% -75.28% -30.83% -
  Horiz. % 28.03% 37.16% 180.25% 8.39% 17.10% 69.17% 100.00%
NOSH 683,241 603,760 3,295,000 204,545 499,999 1,445,000 1,827,999 -15.11%
  YoY % 13.16% -81.68% 1,510.89% -59.09% -65.40% -20.95% -
  Horiz. % 37.38% 33.03% 180.25% 11.19% 27.35% 79.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.79 % 2.75 % 2.29 % 5.15 % 4.42 % 2.65 % 2.99 % -8.19%
  YoY % -34.91% 20.09% -55.53% 16.52% 66.79% -11.37% -
  Horiz. % 59.87% 91.97% 76.59% 172.24% 147.83% 88.63% 100.00%
ROE 4.74 % 6.08 % 2.00 % 7.33 % 7.20 % 3.43 % 2.50 % 11.24%
  YoY % -22.04% 204.00% -72.71% 1.81% 109.91% 37.20% -
  Horiz. % 189.60% 243.20% 80.00% 293.20% 288.00% 137.20% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.04 19.90 1.00 17.05 6.61 2.65 1.62 39.65%
  YoY % -39.50% 1,890.00% -94.13% 157.94% 149.43% 63.58% -
  Horiz. % 743.21% 1,228.40% 61.73% 1,052.47% 408.02% 163.58% 100.00%
EPS 0.28 0.28 0.16 0.44 0.36 0.24 0.20 5.76%
  YoY % 0.00% 75.00% -63.64% 22.22% 50.00% 20.00% -
  Horiz. % 140.00% 140.00% 80.00% 220.00% 180.00% 120.00% 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 0.0600 0.0900 0.0800 0.0600 0.0500 0.0700 0.0800 -4.68%
  YoY % -33.33% 12.50% 33.33% 20.00% -28.57% -12.50% -
  Horiz. % 75.00% 112.50% 100.00% 75.00% 62.50% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,013,289
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.12 11.86 3.24 3.44 3.26 3.78 2.92 18.57%
  YoY % -31.53% 266.05% -5.81% 5.52% -13.76% 29.45% -
  Horiz. % 278.08% 406.16% 110.96% 117.81% 111.64% 129.45% 100.00%
EPS 0.19 0.33 0.52 0.09 0.18 0.34 0.36 -10.09%
  YoY % -42.42% -36.54% 477.78% -50.00% -47.06% -5.56% -
  Horiz. % 52.78% 91.67% 144.44% 25.00% 50.00% 94.44% 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 0.0405 0.0536 0.2601 0.0121 0.0247 0.0998 0.1443 -19.07%
  YoY % -24.44% -79.39% 2,049.59% -51.01% -75.25% -30.84% -
  Horiz. % 28.07% 37.14% 180.25% 8.39% 17.12% 69.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.0750 0.1000 0.1500 0.0800 0.0600 0.0700 0.0700 -
P/RPS 0.62 0.50 15.05 0.47 0.91 2.64 4.33 -27.65%
  YoY % 24.00% -96.68% 3,102.13% -48.35% -65.53% -39.03% -
  Horiz. % 14.32% 11.55% 347.58% 10.85% 21.02% 60.97% 100.00%
P/EPS 26.36 18.27 93.75 18.18 16.67 29.17 35.00 -4.61%
  YoY % 44.28% -80.51% 415.68% 9.06% -42.85% -16.66% -
  Horiz. % 75.31% 52.20% 267.86% 51.94% 47.63% 83.34% 100.00%
EY 3.79 5.47 1.07 5.50 6.00 3.43 2.86 4.80%
  YoY % -30.71% 411.21% -80.55% -8.33% 74.93% 19.93% -
  Horiz. % 132.52% 191.26% 37.41% 192.31% 209.79% 119.93% 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 1.25 1.11 1.88 1.33 1.20 1.00 0.88 6.02%
  YoY % 12.61% -40.96% 41.35% 10.83% 20.00% 13.64% -
  Horiz. % 142.05% 126.14% 213.64% 151.14% 136.36% 113.64% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 22/08/12 25/08/11 -
Price 0.0750 0.1000 0.1050 0.1250 0.0650 0.0800 0.0650 -
P/RPS 0.62 0.50 10.54 0.73 0.98 3.02 4.02 -26.75%
  YoY % 24.00% -95.26% 1,343.84% -25.51% -67.55% -24.88% -
  Horiz. % 15.42% 12.44% 262.19% 18.16% 24.38% 75.12% 100.00%
P/EPS 26.36 18.27 65.63 28.41 18.06 33.33 32.50 -3.43%
  YoY % 44.28% -72.16% 131.01% 57.31% -45.81% 2.55% -
  Horiz. % 81.11% 56.22% 201.94% 87.42% 55.57% 102.55% 100.00%
EY 3.79 5.47 1.52 3.52 5.54 3.00 3.08 3.51%
  YoY % -30.71% 259.87% -56.82% -36.46% 84.67% -2.60% -
  Horiz. % 123.05% 177.60% 49.35% 114.29% 179.87% 97.40% 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 1.25 1.11 1.31 2.08 1.30 1.14 0.81 7.49%
  YoY % 12.61% -15.27% -37.02% 60.00% 14.04% 40.74% -
  Horiz. % 154.32% 137.04% 161.73% 256.79% 160.49% 140.74% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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