Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2016-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -237.72%    YoY -     -136.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 56,462 78,574 101,465 30,181 30,222 33,349 29,845 11.21%
  YoY % -28.14% -22.56% 236.19% -0.14% -9.38% 11.74% -
  Horiz. % 189.18% 263.27% 339.97% 101.13% 101.26% 111.74% 100.00%
PBT 7,140 1,305 -2,521 649 1,664 956 -5,184 -
  YoY % 446.99% 151.77% -488.30% -60.98% 74.06% 118.44% -
  Horiz. % -137.73% -25.18% 48.64% -12.53% -32.10% -18.44% 100.00%
Tax 5,220 429 -34 -9 0 0 0 -
  YoY % 1,115.84% 1,338.45% -271.45% 0.00% 0.00% 0.00% -
  Horiz. % -55,930.57% -4,600.16% 371.45% 100.00% - - -
NP 12,360 1,734 -2,556 640 1,664 956 -5,184 -
  YoY % 612.53% 167.87% -499.38% -61.54% 74.06% 118.44% -
  Horiz. % -238.43% -33.46% 49.31% -12.35% -32.10% -18.44% 100.00%
NP to SH 14,450 2,736 -2,556 6,956 2,681 2,241 -4,268 -
  YoY % 428.17% 207.04% -136.75% 159.42% 19.63% 152.51% -
  Horiz. % -338.58% -64.10% 59.89% -162.98% -62.82% -52.51% 100.00%
Tax Rate -73.11 % -32.89 % - % 1.44 % - % - % - % -
  YoY % -122.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5,077.08% -2,284.03% 0.00% 100.00% - - -
Total Cost 44,102 76,840 104,021 29,541 28,558 32,393 35,029 3.91%
  YoY % -42.60% -26.13% 252.12% 3.44% -11.84% -7.53% -
  Horiz. % 125.90% 219.36% 296.95% 84.33% 81.53% 92.47% 100.00%
Net Worth 60,125 40,994 61,491 49,061 53,626 56,033 19,799 20.33%
  YoY % 46.67% -33.33% 25.34% -8.51% -4.30% 183.00% -
  Horiz. % 303.66% 207.04% 310.56% 247.78% 270.84% 283.00% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 60,125 40,994 61,491 49,061 53,626 56,033 19,799 20.33%
  YoY % 46.67% -33.33% 25.34% -8.51% -4.30% 183.00% -
  Horiz. % 303.66% 207.04% 310.56% 247.78% 270.84% 283.00% 100.00%
NOSH 751,564 683,241 683,241 545,126 670,333 933,888 329,999 14.70%
  YoY % 10.00% 0.00% 25.34% -18.68% -28.22% 183.00% -
  Horiz. % 227.75% 207.04% 207.04% 165.19% 203.13% 283.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 21.89 % 2.21 % -2.52 % 2.12 % 5.51 % 2.87 % -17.37 % -
  YoY % 890.50% 187.70% -218.87% -61.52% 91.99% 116.52% -
  Horiz. % -126.02% -12.72% 14.51% -12.20% -31.72% -16.52% 100.00%
ROE 24.03 % 6.67 % -4.16 % 14.18 % 5.00 % 4.00 % -21.56 % -
  YoY % 260.27% 260.34% -129.34% 183.60% 25.00% 118.55% -
  Horiz. % -111.46% -30.94% 19.29% -65.77% -23.19% -18.55% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.51 11.50 14.85 5.54 4.51 3.57 9.04 -3.04%
  YoY % -34.70% -22.56% 168.05% 22.84% 26.33% -60.51% -
  Horiz. % 83.08% 127.21% 164.27% 61.28% 49.89% 39.49% 100.00%
EPS 1.97 0.40 -0.51 0.12 0.40 0.24 -1.29 -
  YoY % 392.50% 178.43% -525.00% -70.00% 66.67% 118.60% -
  Horiz. % -152.71% -31.01% 39.53% -9.30% -31.01% -18.60% 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 0.0600 0.0900 0.0900 0.0800 0.0600 0.0600 4.91%
  YoY % 33.33% -33.33% 0.00% 12.50% 33.33% 0.00% -
  Horiz. % 133.33% 100.00% 150.00% 150.00% 133.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.51 10.45 13.50 4.02 4.02 4.44 3.97 11.20%
  YoY % -28.13% -22.59% 235.82% 0.00% -9.46% 11.84% -
  Horiz. % 189.17% 263.22% 340.05% 101.26% 101.26% 111.84% 100.00%
EPS 1.97 0.36 -0.34 0.93 0.36 0.30 -0.57 -
  YoY % 447.22% 205.88% -136.56% 158.33% 20.00% 152.63% -
  Horiz. % -345.61% -63.16% 59.65% -163.16% -63.16% -52.63% 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 0.0545 0.0818 0.0653 0.0714 0.0746 0.0263 20.36%
  YoY % 46.79% -33.37% 25.27% -8.54% -4.29% 183.65% -
  Horiz. % 304.18% 207.22% 311.03% 248.29% 271.48% 283.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1050 0.1300 0.0800 0.1150 0.1350 0.0650 0.0600 -
P/RPS 1.40 1.13 0.54 2.08 2.99 1.82 0.66 13.35%
  YoY % 23.89% 109.26% -74.04% -30.43% 64.29% 175.76% -
  Horiz. % 212.12% 171.21% 81.82% 315.15% 453.03% 275.76% 100.00%
P/EPS 5.46 32.46 -21.38 9.01 33.75 27.08 -4.64 -
  YoY % -83.18% 251.82% -337.29% -73.30% 24.63% 683.62% -
  Horiz. % -117.67% -699.57% 460.78% -194.18% -727.37% -583.62% 100.00%
EY 18.31 3.08 -4.68 11.10 2.96 3.69 -21.56 -
  YoY % 494.48% 165.81% -142.16% 275.00% -19.78% 117.12% -
  Horiz. % -84.93% -14.29% 21.71% -51.48% -13.73% -17.12% 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 1.31 2.17 0.89 1.28 1.69 1.08 1.00 4.60%
  YoY % -39.63% 143.82% -30.47% -24.26% 56.48% 8.00% -
  Horiz. % 131.00% 217.00% 89.00% 128.00% 169.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 -
Price 0.1200 0.1150 0.0950 0.1000 0.1550 0.0700 0.0600 -
P/RPS 1.60 1.00 0.64 1.81 3.44 1.96 0.66 15.90%
  YoY % 60.00% 56.25% -64.64% -47.38% 75.51% 196.97% -
  Horiz. % 242.42% 151.52% 96.97% 274.24% 521.21% 296.97% 100.00%
P/EPS 6.24 28.72 -25.39 7.84 38.75 29.17 -4.64 -
  YoY % -78.27% 213.12% -423.85% -79.77% 32.84% 728.66% -
  Horiz. % -134.48% -618.97% 547.20% -168.97% -835.13% -628.66% 100.00%
EY 16.02 3.48 -3.94 12.76 2.58 3.43 -21.56 -
  YoY % 360.34% 188.32% -130.88% 394.57% -24.78% 115.91% -
  Horiz. % -74.30% -16.14% 18.27% -59.18% -11.97% -15.91% 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 1.50 1.92 1.06 1.11 1.94 1.17 1.00 6.99%
  YoY % -21.87% 81.13% -4.50% -42.78% 65.81% 17.00% -
  Horiz. % 150.00% 192.00% 106.00% 111.00% 194.00% 117.00% 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.
 


 

367  299  549  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers