Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -25.73%    YoY -     152.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 101,465 30,181 30,222 33,349 29,845 31,197 24,214 26.94%
  YoY % 236.19% -0.14% -9.38% 11.74% -4.33% 28.84% -
  Horiz. % 419.02% 124.64% 124.81% 137.72% 123.25% 128.84% 100.00%
PBT -2,521 649 1,664 956 -5,184 -5,922 2,121 -
  YoY % -488.30% -60.98% 74.06% 118.44% 12.47% -379.20% -
  Horiz. % -118.86% 30.61% 78.44% 45.07% -244.37% -279.20% 100.00%
Tax -34 -9 0 0 0 0 0 -
  YoY % -271.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 371.45% 100.00% - - - - -
NP -2,556 640 1,664 956 -5,184 -5,922 2,121 -
  YoY % -499.38% -61.54% 74.06% 118.44% 12.47% -379.20% -
  Horiz. % -120.49% 30.17% 78.44% 45.07% -244.37% -279.20% 100.00%
NP to SH -2,556 6,956 2,681 2,241 -4,268 -5,288 3,097 -
  YoY % -136.75% 159.42% 19.63% 152.51% 19.29% -270.73% -
  Horiz. % -82.52% 224.58% 86.57% 72.36% -137.80% -170.73% 100.00%
Tax Rate - % 1.44 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 104,021 29,541 28,558 32,393 35,029 37,119 22,093 29.43%
  YoY % 252.12% 3.44% -11.84% -7.53% -5.63% 68.01% -
  Horiz. % 470.83% 133.71% 129.26% 146.62% 158.55% 168.01% 100.00%
Net Worth 61,491 49,061 53,626 56,033 19,799 21,632 46,459 4.78%
  YoY % 25.34% -8.51% -4.30% 183.00% -8.47% -53.44% -
  Horiz. % 132.35% 105.60% 115.43% 120.61% 42.62% 46.56% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 61,491 49,061 53,626 56,033 19,799 21,632 46,459 4.78%
  YoY % 25.34% -8.51% -4.30% 183.00% -8.47% -53.44% -
  Horiz. % 132.35% 105.60% 115.43% 120.61% 42.62% 46.56% 100.00%
NOSH 683,241 545,126 670,333 933,888 329,999 360,545 580,749 2.74%
  YoY % 25.34% -18.68% -28.22% 183.00% -8.47% -37.92% -
  Horiz. % 117.65% 93.87% 115.43% 160.81% 56.82% 62.08% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.52 % 2.12 % 5.51 % 2.87 % -17.37 % -18.98 % 8.76 % -
  YoY % -218.87% -61.52% 91.99% 116.52% 8.48% -316.67% -
  Horiz. % -28.77% 24.20% 62.90% 32.76% -198.29% -216.67% 100.00%
ROE -4.16 % 14.18 % 5.00 % 4.00 % -21.56 % -24.44 % 6.67 % -
  YoY % -129.34% 183.60% 25.00% 118.55% 11.78% -466.42% -
  Horiz. % -62.37% 212.59% 74.96% 59.97% -323.24% -366.42% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.85 5.54 4.51 3.57 9.04 8.65 4.17 23.55%
  YoY % 168.05% 22.84% 26.33% -60.51% 4.51% 107.43% -
  Horiz. % 356.12% 132.85% 108.15% 85.61% 216.79% 207.43% 100.00%
EPS -0.51 0.12 0.40 0.24 -1.29 -1.47 0.53 -
  YoY % -525.00% -70.00% 66.67% 118.60% 12.24% -377.36% -
  Horiz. % -96.23% 22.64% 75.47% 45.28% -243.40% -277.36% 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 0.0800 0.0600 0.0600 0.0600 0.0800 1.98%
  YoY % 0.00% 12.50% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 112.50% 112.50% 100.00% 75.00% 75.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.50 4.02 4.02 4.44 3.97 4.15 3.22 26.96%
  YoY % 235.82% 0.00% -9.46% 11.84% -4.34% 28.88% -
  Horiz. % 419.25% 124.84% 124.84% 137.89% 123.29% 128.88% 100.00%
EPS -0.34 0.93 0.36 0.30 -0.57 -0.70 0.41 -
  YoY % -136.56% 158.33% 20.00% 152.63% 18.57% -270.73% -
  Horiz. % -82.93% 226.83% 87.80% 73.17% -139.02% -170.73% 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 0.0653 0.0714 0.0746 0.0263 0.0288 0.0618 4.78%
  YoY % 25.27% -8.54% -4.29% 183.65% -8.68% -53.40% -
  Horiz. % 132.36% 105.66% 115.53% 120.71% 42.56% 46.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0800 0.1150 0.1350 0.0650 0.0600 0.0600 0.0700 -
P/RPS 0.54 2.08 2.99 1.82 0.66 0.69 1.68 -17.22%
  YoY % -74.04% -30.43% 64.29% 175.76% -4.35% -58.93% -
  Horiz. % 32.14% 123.81% 177.98% 108.33% 39.29% 41.07% 100.00%
P/EPS -21.38 9.01 33.75 27.08 -4.64 -4.09 13.12 -
  YoY % -337.29% -73.30% 24.63% 683.62% -13.45% -131.17% -
  Horiz. % -162.96% 68.67% 257.24% 206.40% -35.37% -31.17% 100.00%
EY -4.68 11.10 2.96 3.69 -21.56 -24.44 7.62 -
  YoY % -142.16% 275.00% -19.78% 117.12% 11.78% -420.73% -
  Horiz. % -61.42% 145.67% 38.85% 48.43% -282.94% -320.73% 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 0.89 1.28 1.69 1.08 1.00 1.00 0.88 0.19%
  YoY % -30.47% -24.26% 56.48% 8.00% 0.00% 13.64% -
  Horiz. % 101.14% 145.45% 192.05% 122.73% 113.64% 113.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 -
Price 0.0950 0.1000 0.1550 0.0700 0.0600 0.0800 0.0800 -
P/RPS 0.64 1.81 3.44 1.96 0.66 0.92 1.92 -16.72%
  YoY % -64.64% -47.38% 75.51% 196.97% -28.26% -52.08% -
  Horiz. % 33.33% 94.27% 179.17% 102.08% 34.38% 47.92% 100.00%
P/EPS -25.39 7.84 38.75 29.17 -4.64 -5.45 15.00 -
  YoY % -423.85% -79.77% 32.84% 728.66% 14.86% -136.33% -
  Horiz. % -169.27% 52.27% 258.33% 194.47% -30.93% -36.33% 100.00%
EY -3.94 12.76 2.58 3.43 -21.56 -18.33 6.67 -
  YoY % -130.88% 394.57% -24.78% 115.91% -17.62% -374.81% -
  Horiz. % -59.07% 191.30% 38.68% 51.42% -323.24% -274.81% 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 1.06 1.11 1.94 1.17 1.00 1.33 1.00 0.97%
  YoY % -4.50% -42.78% 65.81% 17.00% -24.81% 33.00% -
  Horiz. % 106.00% 111.00% 194.00% 117.00% 100.00% 133.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers