Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2009-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -15.31%    YoY -     65.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 36,382 28,878 23,114 23,272 22,680 18,192 16,678 13.87%
  YoY % 25.99% 24.94% -0.68% 2.61% 24.67% 9.08% -
  Horiz. % 218.14% 173.15% 138.59% 139.54% 135.99% 109.08% 100.00%
PBT 1,000 538 2,806 1,250 1,354 -786 -1,096 -
  YoY % 85.87% -80.83% 124.48% -7.68% 272.26% 28.28% -
  Horiz. % -91.24% -49.09% -256.02% -114.05% -123.54% 71.72% 100.00%
Tax 0 0 550 996 0 0 0 -
  YoY % 0.00% 0.00% -44.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.22% 100.00% - - -
NP 1,000 538 3,356 2,246 1,354 -786 -1,096 -
  YoY % 85.87% -83.97% 49.42% 65.88% 272.26% 28.28% -
  Horiz. % -91.24% -49.09% -306.20% -204.93% -123.54% 71.72% 100.00%
NP to SH 2,248 1,704 3,356 2,246 1,354 -786 -1,096 -
  YoY % 31.92% -49.23% 49.42% 65.88% 272.26% 28.28% -
  Horiz. % -205.11% -155.47% -306.20% -204.93% -123.54% 71.72% 100.00%
Tax Rate - % - % -19.60 % -79.68 % - % - % - % -
  YoY % 0.00% 0.00% 75.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.60% 100.00% - - -
Total Cost 35,382 28,340 19,758 21,026 21,326 18,978 17,774 12.15%
  YoY % 24.85% 43.44% -6.03% -1.41% 12.37% 6.77% -
  Horiz. % 199.07% 159.45% 111.16% 118.30% 119.98% 106.77% 100.00%
Net Worth 65,566 97,371 33,560 0 20,309 19,649 17,305 24.83%
  YoY % -32.66% 190.14% 0.00% 0.00% 3.36% 13.55% -
  Horiz. % 378.88% 562.67% 193.93% 0.00% 117.36% 113.55% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 65,566 97,371 33,560 0 20,309 19,649 17,305 24.83%
  YoY % -32.66% 190.14% 0.00% 0.00% 3.36% 13.55% -
  Horiz. % 378.88% 562.67% 193.93% 0.00% 117.36% 113.55% 100.00%
NOSH 936,666 1,217,142 479,428 367,647 338,499 327,500 288,421 21.67%
  YoY % -23.04% 153.87% 30.40% 8.61% 3.36% 13.55% -
  Horiz. % 324.76% 422.00% 166.23% 127.47% 117.36% 113.55% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.75 % 1.86 % 14.52 % 9.65 % 5.97 % -4.32 % -6.57 % -
  YoY % 47.85% -87.19% 50.47% 61.64% 238.19% 34.25% -
  Horiz. % -41.86% -28.31% -221.00% -146.88% -90.87% 65.75% 100.00%
ROE 3.43 % 1.75 % 10.00 % - % 6.67 % -4.00 % -6.33 % -
  YoY % 96.00% -82.50% 0.00% 0.00% 266.75% 36.81% -
  Horiz. % -54.19% -27.65% -157.98% 0.00% -105.37% 63.19% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.88 2.37 4.82 6.33 6.70 5.55 5.78 -6.42%
  YoY % 63.71% -50.83% -23.85% -5.52% 20.72% -3.98% -
  Horiz. % 67.13% 41.00% 83.39% 109.52% 115.92% 96.02% 100.00%
EPS 0.24 0.14 0.70 0.16 0.40 -0.24 -0.38 -
  YoY % 71.43% -80.00% 337.50% -60.00% 266.67% 36.84% -
  Horiz. % -63.16% -36.84% -184.21% -42.11% -105.26% 63.16% 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 0.0700 0.0800 0.0700 0.0000 0.0600 0.0600 0.0600 2.60%
  YoY % -12.50% 14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 133.33% 116.67% 0.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.84 3.84 3.08 3.10 3.02 2.42 2.22 13.86%
  YoY % 26.04% 24.68% -0.65% 2.65% 24.79% 9.01% -
  Horiz. % 218.02% 172.97% 138.74% 139.64% 136.04% 109.01% 100.00%
EPS 0.30 0.23 0.45 0.30 0.18 -0.10 -0.15 -
  YoY % 30.43% -48.89% 50.00% 66.67% 280.00% 33.33% -
  Horiz. % -200.00% -153.33% -300.00% -200.00% -120.00% 66.67% 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 0.0872 0.1296 0.0447 0.0000 0.0270 0.0261 0.0230 24.85%
  YoY % -32.72% 189.93% 0.00% 0.00% 3.45% 13.48% -
  Horiz. % 379.13% 563.48% 194.35% 0.00% 117.39% 113.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.0600 0.0600 0.0700 0.0600 0.0500 0.0900 0.0900 -
P/RPS 1.54 2.53 1.45 0.95 0.75 1.62 1.56 -0.21%
  YoY % -39.13% 74.48% 52.63% 26.67% -53.70% 3.85% -
  Horiz. % 98.72% 162.18% 92.95% 60.90% 48.08% 103.85% 100.00%
P/EPS 25.00 42.86 10.00 9.82 12.50 -37.50 -23.68 -
  YoY % -41.67% 328.60% 1.83% -21.44% 133.33% -58.36% -
  Horiz. % -105.57% -181.00% -42.23% -41.47% -52.79% 158.36% 100.00%
EY 4.00 2.33 10.00 10.18 8.00 -2.67 -4.22 -
  YoY % 71.67% -76.70% -1.77% 27.25% 399.63% 36.73% -
  Horiz. % -94.79% -55.21% -236.97% -241.23% -189.57% 63.27% 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 0.86 0.75 1.00 0.00 0.83 1.50 1.50 -8.85%
  YoY % 14.67% -25.00% 0.00% 0.00% -44.67% 0.00% -
  Horiz. % 57.33% 50.00% 66.67% 0.00% 55.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 14/11/11 15/11/10 24/11/09 26/11/08 28/11/07 28/11/06 -
Price 0.0600 0.0800 0.0700 0.0600 0.0500 0.0900 0.1000 -
P/RPS 1.54 3.37 1.45 0.95 0.75 1.62 1.73 -1.92%
  YoY % -54.30% 132.41% 52.63% 26.67% -53.70% -6.36% -
  Horiz. % 89.02% 194.80% 83.82% 54.91% 43.35% 93.64% 100.00%
P/EPS 25.00 57.14 10.00 9.82 12.50 -37.50 -26.32 -
  YoY % -56.25% 471.40% 1.83% -21.44% 133.33% -42.48% -
  Horiz. % -94.98% -217.10% -37.99% -37.31% -47.49% 142.48% 100.00%
EY 4.00 1.75 10.00 10.18 8.00 -2.67 -3.80 -
  YoY % 128.57% -82.50% -1.77% 27.25% 399.63% 29.74% -
  Horiz. % -105.26% -46.05% -263.16% -267.89% -210.53% 70.26% 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 0.86 1.00 1.00 0.00 0.83 1.50 1.67 -10.46%
  YoY % -14.00% 0.00% 0.00% 0.00% -44.67% -10.18% -
  Horiz. % 51.50% 59.88% 59.88% 0.00% 49.70% 89.82% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

324  437  452  1074 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.045-0.005 
 HIBISCS 0.335-0.005 
 JAKS 0.78+0.02 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers