Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2011-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 14-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -53.39%    YoY -     -49.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 31,636 34,324 36,382 28,878 23,114 23,272 22,680 5.70%
  YoY % -7.83% -5.66% 25.99% 24.94% -0.68% 2.61% -
  Horiz. % 139.49% 151.34% 160.41% 127.33% 101.91% 102.61% 100.00%
PBT 2,182 1,264 1,000 538 2,806 1,250 1,354 8.27%
  YoY % 72.63% 26.40% 85.87% -80.83% 124.48% -7.68% -
  Horiz. % 161.15% 93.35% 73.86% 39.73% 207.24% 92.32% 100.00%
Tax 0 0 0 0 550 996 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.78% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.22% 100.00% -
NP 2,182 1,264 1,000 538 3,356 2,246 1,354 8.27%
  YoY % 72.63% 26.40% 85.87% -83.97% 49.42% 65.88% -
  Horiz. % 161.15% 93.35% 73.86% 39.73% 247.86% 165.88% 100.00%
NP to SH 1,726 3,018 2,248 1,704 3,356 2,246 1,354 4.13%
  YoY % -42.81% 34.25% 31.92% -49.23% 49.42% 65.88% -
  Horiz. % 127.47% 222.90% 166.03% 125.85% 247.86% 165.88% 100.00%
Tax Rate - % - % - % - % -19.60 % -79.68 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 75.40% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.60% 100.00% -
Total Cost 29,454 33,060 35,382 28,340 19,758 21,026 21,326 5.53%
  YoY % -10.91% -6.56% 24.85% 43.44% -6.03% -1.41% -
  Horiz. % 138.11% 155.02% 165.91% 132.89% 92.65% 98.59% 100.00%
Net Worth 19,177 56,587 65,566 97,371 33,560 0 20,309 -0.95%
  YoY % -66.11% -13.69% -32.66% 190.14% 0.00% 0.00% -
  Horiz. % 94.43% 278.62% 322.83% 479.43% 165.24% 0.00% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 19,177 56,587 65,566 97,371 33,560 0 20,309 -0.95%
  YoY % -66.11% -13.69% -32.66% 190.14% 0.00% 0.00% -
  Horiz. % 94.43% 278.62% 322.83% 479.43% 165.24% 0.00% 100.00%
NOSH 319,629 943,125 936,666 1,217,142 479,428 367,647 338,499 -0.95%
  YoY % -66.11% 0.69% -23.04% 153.87% 30.40% 8.61% -
  Horiz. % 94.43% 278.62% 276.71% 359.57% 141.63% 108.61% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.90 % 3.68 % 2.75 % 1.86 % 14.52 % 9.65 % 5.97 % 2.44%
  YoY % 87.50% 33.82% 47.85% -87.19% 50.47% 61.64% -
  Horiz. % 115.58% 61.64% 46.06% 31.16% 243.22% 161.64% 100.00%
ROE 9.00 % 5.33 % 3.43 % 1.75 % 10.00 % - % 6.67 % 5.12%
  YoY % 68.86% 55.39% 96.00% -82.50% 0.00% 0.00% -
  Horiz. % 134.93% 79.91% 51.42% 26.24% 149.93% 0.00% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.90 3.64 3.88 2.37 4.82 6.33 6.70 6.72%
  YoY % 171.98% -6.19% 63.71% -50.83% -23.85% -5.52% -
  Horiz. % 147.76% 54.33% 57.91% 35.37% 71.94% 94.48% 100.00%
EPS 0.54 0.32 0.24 0.14 0.70 0.16 0.40 5.13%
  YoY % 68.75% 33.33% 71.43% -80.00% 337.50% -60.00% -
  Horiz. % 135.00% 80.00% 60.00% 35.00% 175.00% 40.00% 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 0.0600 0.0700 0.0800 0.0700 0.0000 0.0600 -
  YoY % 0.00% -14.29% -12.50% 14.29% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 116.67% 133.33% 116.67% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.21 4.57 4.84 3.84 3.08 3.10 3.02 5.69%
  YoY % -7.88% -5.58% 26.04% 24.68% -0.65% 2.65% -
  Horiz. % 139.40% 151.32% 160.26% 127.15% 101.99% 102.65% 100.00%
EPS 0.23 0.40 0.30 0.23 0.45 0.30 0.18 4.17%
  YoY % -42.50% 33.33% 30.43% -48.89% 50.00% 66.67% -
  Horiz. % 127.78% 222.22% 166.67% 127.78% 250.00% 166.67% 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 0.0255 0.0753 0.0872 0.1296 0.0447 0.0000 0.0270 -0.95%
  YoY % -66.14% -13.65% -32.72% 189.93% 0.00% 0.00% -
  Horiz. % 94.44% 278.89% 322.96% 480.00% 165.56% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.1300 0.0700 0.0600 0.0600 0.0700 0.0600 0.0500 -
P/RPS 1.31 1.92 1.54 2.53 1.45 0.95 0.75 9.74%
  YoY % -31.77% 24.68% -39.13% 74.48% 52.63% 26.67% -
  Horiz. % 174.67% 256.00% 205.33% 337.33% 193.33% 126.67% 100.00%
P/EPS 24.07 21.88 25.00 42.86 10.00 9.82 12.50 11.53%
  YoY % 10.01% -12.48% -41.67% 328.60% 1.83% -21.44% -
  Horiz. % 192.56% 175.04% 200.00% 342.88% 80.00% 78.56% 100.00%
EY 4.15 4.57 4.00 2.33 10.00 10.18 8.00 -10.36%
  YoY % -9.19% 14.25% 71.67% -76.70% -1.77% 27.25% -
  Horiz. % 51.88% 57.13% 50.00% 29.12% 125.00% 127.25% 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 2.17 1.17 0.86 0.75 1.00 0.00 0.83 17.36%
  YoY % 85.47% 36.05% 14.67% -25.00% 0.00% 0.00% -
  Horiz. % 261.45% 140.96% 103.61% 90.36% 120.48% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 24/11/09 26/11/08 -
Price 0.1950 0.0650 0.0600 0.0800 0.0700 0.0600 0.0500 -
P/RPS 1.97 1.79 1.54 3.37 1.45 0.95 0.75 17.45%
  YoY % 10.06% 16.23% -54.30% 132.41% 52.63% 26.67% -
  Horiz. % 262.67% 238.67% 205.33% 449.33% 193.33% 126.67% 100.00%
P/EPS 36.11 20.31 25.00 57.14 10.00 9.82 12.50 19.33%
  YoY % 77.79% -18.76% -56.25% 471.40% 1.83% -21.44% -
  Horiz. % 288.88% 162.48% 200.00% 457.12% 80.00% 78.56% 100.00%
EY 2.77 4.92 4.00 1.75 10.00 10.18 8.00 -16.20%
  YoY % -43.70% 23.00% 128.57% -82.50% -1.77% 27.25% -
  Horiz. % 34.62% 61.50% 50.00% 21.88% 125.00% 127.25% 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 3.25 1.08 0.86 1.00 1.00 0.00 0.83 25.53%
  YoY % 200.93% 25.58% -14.00% 0.00% 0.00% 0.00% -
  Horiz. % 391.57% 130.12% 103.61% 120.48% 120.48% 0.00% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers