Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2013-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     67.67%    YoY -     34.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 109,026 29,372 31,636 34,324 36,382 28,878 23,114 29.47%
  YoY % 271.19% -7.16% -7.83% -5.66% 25.99% 24.94% -
  Horiz. % 471.69% 127.07% 136.87% 148.50% 157.40% 124.94% 100.00%
PBT 1,908 504 2,182 1,264 1,000 538 2,806 -6.22%
  YoY % 278.57% -76.90% 72.63% 26.40% 85.87% -80.83% -
  Horiz. % 68.00% 17.96% 77.76% 45.05% 35.64% 19.17% 100.00%
Tax -52 -6 0 0 0 0 550 -
  YoY % -766.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -9.45% -1.09% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 1,856 498 2,182 1,264 1,000 538 3,356 -9.39%
  YoY % 272.69% -77.18% 72.63% 26.40% 85.87% -83.97% -
  Horiz. % 55.30% 14.84% 65.02% 37.66% 29.80% 16.03% 100.00%
NP to SH 1,856 11,406 1,726 3,018 2,248 1,704 3,356 -9.39%
  YoY % -83.73% 560.83% -42.81% 34.25% 31.92% -49.23% -
  Horiz. % 55.30% 339.87% 51.43% 89.93% 66.98% 50.77% 100.00%
Tax Rate 2.73 % 1.19 % - % - % - % - % -19.60 % -
  YoY % 129.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -13.93% -6.07% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 107,170 28,874 29,454 33,060 35,382 28,340 19,758 32.52%
  YoY % 271.16% -1.97% -10.91% -6.56% 24.85% 43.44% -
  Horiz. % 542.41% 146.14% 149.07% 167.32% 179.08% 143.44% 100.00%
Net Worth 61,491 1,026,540 19,177 56,587 65,566 97,371 33,560 10.61%
  YoY % -94.01% 5,252.76% -66.11% -13.69% -32.66% 190.14% -
  Horiz. % 183.23% 3,058.82% 57.14% 168.62% 195.37% 290.14% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,491 1,026,540 19,177 56,587 65,566 97,371 33,560 10.61%
  YoY % -94.01% 5,252.76% -66.11% -13.69% -32.66% 190.14% -
  Horiz. % 183.23% 3,058.82% 57.14% 168.62% 195.37% 290.14% 100.00%
NOSH 683,241 11,405,999 319,629 943,125 936,666 1,217,142 479,428 6.08%
  YoY % -94.01% 3,468.51% -66.11% 0.69% -23.04% 153.87% -
  Horiz. % 142.51% 2,379.08% 66.67% 196.72% 195.37% 253.87% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.70 % 1.70 % 6.90 % 3.68 % 2.75 % 1.86 % 14.52 % -30.03%
  YoY % 0.00% -75.36% 87.50% 33.82% 47.85% -87.19% -
  Horiz. % 11.71% 11.71% 47.52% 25.34% 18.94% 12.81% 100.00%
ROE 3.02 % 1.11 % 9.00 % 5.33 % 3.43 % 1.75 % 10.00 % -18.08%
  YoY % 172.07% -87.67% 68.86% 55.39% 96.00% -82.50% -
  Horiz. % 30.20% 11.10% 90.00% 53.30% 34.30% 17.50% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.96 0.26 9.90 3.64 3.88 2.37 4.82 22.06%
  YoY % 6,038.46% -97.37% 171.98% -6.19% 63.71% -50.83% -
  Horiz. % 331.12% 5.39% 205.39% 75.52% 80.50% 49.17% 100.00%
EPS 0.12 0.10 0.54 0.32 0.24 0.14 0.70 -25.45%
  YoY % 20.00% -81.48% 68.75% 33.33% 71.43% -80.00% -
  Horiz. % 17.14% 14.29% 77.14% 45.71% 34.29% 20.00% 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 0.0900 0.0900 0.0600 0.0600 0.0700 0.0800 0.0700 4.27%
  YoY % 0.00% 50.00% 0.00% -14.29% -12.50% 14.29% -
  Horiz. % 128.57% 128.57% 85.71% 85.71% 100.00% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.51 3.91 4.21 4.57 4.84 3.84 3.08 29.44%
  YoY % 271.10% -7.13% -7.88% -5.58% 26.04% 24.68% -
  Horiz. % 471.10% 126.95% 136.69% 148.38% 157.14% 124.68% 100.00%
EPS 0.25 1.52 0.23 0.40 0.30 0.23 0.45 -9.32%
  YoY % -83.55% 560.87% -42.50% 33.33% 30.43% -48.89% -
  Horiz. % 55.56% 337.78% 51.11% 88.89% 66.67% 51.11% 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 0.0818 1.3659 0.0255 0.0753 0.0872 0.1296 0.0447 10.59%
  YoY % -94.01% 5,256.47% -66.14% -13.65% -32.72% 189.93% -
  Horiz. % 183.00% 3,055.70% 57.05% 168.46% 195.08% 289.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0900 0.1150 0.1300 0.0700 0.0600 0.0600 0.0700 -
P/RPS 0.56 44.66 1.31 1.92 1.54 2.53 1.45 -14.65%
  YoY % -98.75% 3,309.16% -31.77% 24.68% -39.13% 74.48% -
  Horiz. % 38.62% 3,080.00% 90.34% 132.41% 106.21% 174.48% 100.00%
P/EPS 33.13 115.00 24.07 21.88 25.00 42.86 10.00 22.07%
  YoY % -71.19% 377.77% 10.01% -12.48% -41.67% 328.60% -
  Horiz. % 331.30% 1,150.00% 240.70% 218.80% 250.00% 428.60% 100.00%
EY 3.02 0.87 4.15 4.57 4.00 2.33 10.00 -18.08%
  YoY % 247.13% -79.04% -9.19% 14.25% 71.67% -76.70% -
  Horiz. % 30.20% 8.70% 41.50% 45.70% 40.00% 23.30% 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 1.00 1.28 2.17 1.17 0.86 0.75 1.00 -
  YoY % -21.87% -41.01% 85.47% 36.05% 14.67% -25.00% -
  Horiz. % 100.00% 128.00% 217.00% 117.00% 86.00% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 -
Price 0.0900 0.1200 0.1950 0.0650 0.0600 0.0800 0.0700 -
P/RPS 0.56 46.60 1.97 1.79 1.54 3.37 1.45 -14.65%
  YoY % -98.80% 2,265.48% 10.06% 16.23% -54.30% 132.41% -
  Horiz. % 38.62% 3,213.79% 135.86% 123.45% 106.21% 232.41% 100.00%
P/EPS 33.13 120.00 36.11 20.31 25.00 57.14 10.00 22.07%
  YoY % -72.39% 232.32% 77.79% -18.76% -56.25% 471.40% -
  Horiz. % 331.30% 1,200.00% 361.10% 203.10% 250.00% 571.40% 100.00%
EY 3.02 0.83 2.77 4.92 4.00 1.75 10.00 -18.08%
  YoY % 263.86% -70.04% -43.70% 23.00% 128.57% -82.50% -
  Horiz. % 30.20% 8.30% 27.70% 49.20% 40.00% 17.50% 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 1.00 1.33 3.25 1.08 0.86 1.00 1.00 -
  YoY % -24.81% -59.08% 200.93% 25.58% -14.00% 0.00% -
  Horiz. % 100.00% 133.00% 325.00% 108.00% 86.00% 100.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers