Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2016-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     15.89%    YoY -     -37.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 51,948 51,416 82,260 120,164 32,840 34,868 33,052 7.82%
  YoY % 1.03% -37.50% -31.54% 265.91% -5.82% 5.49% -
  Horiz. % 157.17% 155.56% 248.88% 363.56% 99.36% 105.49% 100.00%
PBT 3,320 2,172 880 3,408 752 1,796 1,460 14.67%
  YoY % 52.85% 146.82% -74.18% 353.19% -58.13% 23.01% -
  Horiz. % 227.40% 148.77% 60.27% 233.42% 51.51% 123.01% 100.00%
Tax 0 0 596 -104 0 0 0 -
  YoY % 0.00% 0.00% 673.08% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -573.08% 100.00% - - -
NP 3,320 2,172 1,476 3,304 752 1,796 1,460 14.67%
  YoY % 52.85% 47.15% -55.33% 339.36% -58.13% 23.01% -
  Horiz. % 227.40% 148.77% 101.10% 226.30% 51.51% 123.01% 100.00%
NP to SH 3,344 6,660 1,944 3,304 5,272 900 1,800 10.87%
  YoY % -49.79% 242.59% -41.16% -37.33% 485.78% -50.00% -
  Horiz. % 185.78% 370.00% 108.00% 183.56% 292.89% 50.00% 100.00%
Tax Rate - % - % -67.73 % 3.05 % - % - % - % -
  YoY % 0.00% 0.00% -2,320.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -2,220.66% 100.00% - - -
Total Cost 48,628 49,244 80,784 116,860 32,088 33,072 31,592 7.45%
  YoY % -1.25% -39.04% -30.87% 264.19% -2.98% 4.68% -
  Horiz. % 153.93% 155.87% 255.71% 369.90% 101.57% 104.68% 100.00%
Net Worth 60,125 43,262 40,994 54,338 263,599 12,272 24,999 15.74%
  YoY % 38.98% 5.53% -24.56% -79.39% 2,047.85% -50.91% -
  Horiz. % 240.50% 173.05% 163.98% 217.35% 1,054.40% 49.09% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 60,125 43,262 40,994 54,338 263,599 12,272 24,999 15.74%
  YoY % 38.98% 5.53% -24.56% -79.39% 2,047.85% -50.91% -
  Horiz. % 240.50% 173.05% 163.98% 217.35% 1,054.40% 49.09% 100.00%
NOSH 751,564 689,998 683,241 603,760 3,295,000 204,545 499,999 7.03%
  YoY % 8.92% 0.99% 13.16% -81.68% 1,510.89% -59.09% -
  Horiz. % 150.31% 138.00% 136.65% 120.75% 659.00% 40.91% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.39 % 4.22 % 1.79 % 2.75 % 2.29 % 5.15 % 4.42 % 6.33%
  YoY % 51.42% 135.75% -34.91% 20.09% -55.53% 16.52% -
  Horiz. % 144.57% 95.48% 40.50% 62.22% 51.81% 116.52% 100.00%
ROE 5.56 % 15.39 % 4.74 % 6.08 % 2.00 % 7.33 % 7.20 % -4.21%
  YoY % -63.87% 224.68% -22.04% 204.00% -72.71% 1.81% -
  Horiz. % 77.22% 213.75% 65.83% 84.44% 27.78% 101.81% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.91 7.45 12.04 19.90 1.00 17.05 6.61 0.74%
  YoY % -7.25% -38.12% -39.50% 1,890.00% -94.13% 157.94% -
  Horiz. % 104.54% 112.71% 182.15% 301.06% 15.13% 257.94% 100.00%
EPS 0.44 0.96 0.28 0.28 0.16 0.44 0.36 3.40%
  YoY % -54.17% 242.86% 0.00% 75.00% -63.64% 22.22% -
  Horiz. % 122.22% 266.67% 77.78% 77.78% 44.44% 122.22% 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 0.0800 0.0627 0.0600 0.0900 0.0800 0.0600 0.0500 8.14%
  YoY % 27.59% 4.50% -33.33% 12.50% 33.33% 20.00% -
  Horiz. % 160.00% 125.40% 120.00% 180.00% 160.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.91 6.84 10.95 15.99 4.37 4.64 4.40 7.81%
  YoY % 1.02% -37.53% -31.52% 265.90% -5.82% 5.45% -
  Horiz. % 157.05% 155.45% 248.86% 363.41% 99.32% 105.45% 100.00%
EPS 0.44 0.89 0.26 0.44 0.70 0.12 0.24 10.63%
  YoY % -50.56% 242.31% -40.91% -37.14% 483.33% -50.00% -
  Horiz. % 183.33% 370.83% 108.33% 183.33% 291.67% 50.00% 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 0.0800 0.0576 0.0545 0.0723 0.3507 0.0163 0.0333 15.72%
  YoY % 38.89% 5.69% -24.62% -79.38% 2,051.53% -51.05% -
  Horiz. % 240.24% 172.97% 163.66% 217.12% 1,053.15% 48.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0950 0.1350 0.0750 0.1000 0.1500 0.0800 0.0600 -
P/RPS 1.37 1.81 0.62 0.50 15.05 0.47 0.91 7.05%
  YoY % -24.31% 191.94% 24.00% -96.68% 3,102.13% -48.35% -
  Horiz. % 150.55% 198.90% 68.13% 54.95% 1,653.85% 51.65% 100.00%
P/EPS 21.35 13.99 26.36 18.27 93.75 18.18 16.67 4.21%
  YoY % 52.61% -46.93% 44.28% -80.51% 415.68% 9.06% -
  Horiz. % 128.07% 83.92% 158.13% 109.60% 562.39% 109.06% 100.00%
EY 4.68 7.15 3.79 5.47 1.07 5.50 6.00 -4.05%
  YoY % -34.55% 88.65% -30.71% 411.21% -80.55% -8.33% -
  Horiz. % 78.00% 119.17% 63.17% 91.17% 17.83% 91.67% 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 1.19 2.15 1.25 1.11 1.88 1.33 1.20 -0.14%
  YoY % -44.65% 72.00% 12.61% -40.96% 41.35% 10.83% -
  Horiz. % 99.17% 179.17% 104.17% 92.50% 156.67% 110.83% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 -
Price 0.0900 0.1650 0.0750 0.1000 0.1050 0.1250 0.0650 -
P/RPS 1.30 2.21 0.62 0.50 10.54 0.73 0.98 4.82%
  YoY % -41.18% 256.45% 24.00% -95.26% 1,343.84% -25.51% -
  Horiz. % 132.65% 225.51% 63.27% 51.02% 1,075.51% 74.49% 100.00%
P/EPS 20.23 17.09 26.36 18.27 65.63 28.41 18.06 1.91%
  YoY % 18.37% -35.17% 44.28% -72.16% 131.01% 57.31% -
  Horiz. % 112.02% 94.63% 145.96% 101.16% 363.40% 157.31% 100.00%
EY 4.94 5.85 3.79 5.47 1.52 3.52 5.54 -1.89%
  YoY % -15.56% 54.35% -30.71% 259.87% -56.82% -36.46% -
  Horiz. % 89.17% 105.60% 68.41% 98.74% 27.44% 63.54% 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 1.13 2.63 1.25 1.11 1.31 2.08 1.30 -2.31%
  YoY % -57.03% 110.40% 12.61% -15.27% -37.02% 60.00% -
  Horiz. % 86.92% 202.31% 96.15% 85.38% 100.77% 160.00% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers