Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2017-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -0.65%    YoY -     207.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 43,474 56,462 78,574 101,465 30,181 30,222 33,349 4.52%
  YoY % -23.00% -28.14% -22.56% 236.19% -0.14% -9.38% -
  Horiz. % 130.36% 169.31% 235.61% 304.25% 90.50% 90.62% 100.00%
PBT 2,646 7,140 1,305 -2,521 649 1,664 956 18.49%
  YoY % -62.93% 446.99% 151.77% -488.30% -60.98% 74.06% -
  Horiz. % 276.85% 746.86% 136.54% -263.74% 67.92% 174.06% 100.00%
Tax 0 5,220 429 -34 -9 0 0 -
  YoY % 0.00% 1,115.84% 1,338.45% -271.45% 0.00% 0.00% -
  Horiz. % -0.00% -55,930.57% -4,600.16% 371.45% 100.00% - -
NP 2,646 12,360 1,734 -2,556 640 1,664 956 18.49%
  YoY % -78.59% 612.53% 167.87% -499.38% -61.54% 74.06% -
  Horiz. % 276.85% 1,292.89% 181.45% -267.36% 66.95% 174.06% 100.00%
NP to SH 3,065 14,450 2,736 -2,556 6,956 2,681 2,241 5.35%
  YoY % -78.79% 428.17% 207.04% -136.75% 159.42% 19.63% -
  Horiz. % 136.76% 644.74% 122.07% -114.04% 310.35% 119.63% 100.00%
Tax Rate - % -73.11 % -32.89 % - % 1.44 % - % - % -
  YoY % 0.00% -122.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -5,077.08% -2,284.03% 0.00% 100.00% - -
Total Cost 40,828 44,102 76,840 104,021 29,541 28,558 32,393 3.93%
  YoY % -7.43% -42.60% -26.13% 252.12% 3.44% -11.84% -
  Horiz. % 126.04% 136.15% 237.21% 321.12% 91.20% 88.16% 100.00%
Net Worth 60,125 60,125 40,994 61,491 49,061 53,626 56,033 1.18%
  YoY % 0.00% 46.67% -33.33% 25.34% -8.51% -4.30% -
  Horiz. % 107.30% 107.30% 73.16% 109.74% 87.56% 95.70% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 60,125 60,125 40,994 61,491 49,061 53,626 56,033 1.18%
  YoY % 0.00% 46.67% -33.33% 25.34% -8.51% -4.30% -
  Horiz. % 107.30% 107.30% 73.16% 109.74% 87.56% 95.70% 100.00%
NOSH 751,564 751,564 683,241 683,241 545,126 670,333 933,888 -3.55%
  YoY % 0.00% 10.00% 0.00% 25.34% -18.68% -28.22% -
  Horiz. % 80.48% 80.48% 73.16% 73.16% 58.37% 71.78% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.09 % 21.89 % 2.21 % -2.52 % 2.12 % 5.51 % 2.87 % 13.35%
  YoY % -72.18% 890.50% 187.70% -218.87% -61.52% 91.99% -
  Horiz. % 212.20% 762.72% 77.00% -87.80% 73.87% 191.99% 100.00%
ROE 5.10 % 24.03 % 6.67 % -4.16 % 14.18 % 5.00 % 4.00 % 4.13%
  YoY % -78.78% 260.27% 260.34% -129.34% 183.60% 25.00% -
  Horiz. % 127.50% 600.75% 166.75% -104.00% 354.50% 125.00% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.78 7.51 11.50 14.85 5.54 4.51 3.57 8.36%
  YoY % -23.04% -34.70% -22.56% 168.05% 22.84% 26.33% -
  Horiz. % 161.90% 210.36% 322.13% 415.97% 155.18% 126.33% 100.00%
EPS 0.41 1.97 0.40 -0.51 0.12 0.40 0.24 9.33%
  YoY % -79.19% 392.50% 178.43% -525.00% -70.00% 66.67% -
  Horiz. % 170.83% 820.83% 166.67% -212.50% 50.00% 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 0.0800 0.0800 0.0600 0.0900 0.0900 0.0800 0.0600 4.91%
  YoY % 0.00% 33.33% -33.33% 0.00% 12.50% 33.33% -
  Horiz. % 133.33% 133.33% 100.00% 150.00% 150.00% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.08 5.31 7.38 9.53 2.84 2.84 3.13 4.51%
  YoY % -23.16% -28.05% -22.56% 235.56% 0.00% -9.27% -
  Horiz. % 130.35% 169.65% 235.78% 304.47% 90.73% 90.73% 100.00%
EPS 0.29 1.36 0.26 -0.24 0.65 0.25 0.21 5.52%
  YoY % -78.68% 423.08% 208.33% -136.92% 160.00% 19.05% -
  Horiz. % 138.10% 647.62% 123.81% -114.29% 309.52% 119.05% 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 0.0565 0.0565 0.0385 0.0578 0.0461 0.0504 0.0527 1.17%
  YoY % 0.00% 46.75% -33.39% 25.38% -8.53% -4.36% -
  Horiz. % 107.21% 107.21% 73.06% 109.68% 87.48% 95.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0550 0.1050 0.1300 0.0800 0.1150 0.1350 0.0650 -
P/RPS 0.95 1.40 1.13 0.54 2.08 2.99 1.82 -10.26%
  YoY % -32.14% 23.89% 109.26% -74.04% -30.43% 64.29% -
  Horiz. % 52.20% 76.92% 62.09% 29.67% 114.29% 164.29% 100.00%
P/EPS 13.49 5.46 32.46 -21.38 9.01 33.75 27.08 -10.96%
  YoY % 147.07% -83.18% 251.82% -337.29% -73.30% 24.63% -
  Horiz. % 49.82% 20.16% 119.87% -78.95% 33.27% 124.63% 100.00%
EY 7.42 18.31 3.08 -4.68 11.10 2.96 3.69 12.34%
  YoY % -59.48% 494.48% 165.81% -142.16% 275.00% -19.78% -
  Horiz. % 201.08% 496.21% 83.47% -126.83% 300.81% 80.22% 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 0.69 1.31 2.17 0.89 1.28 1.69 1.08 -7.19%
  YoY % -47.33% -39.63% 143.82% -30.47% -24.26% 56.48% -
  Horiz. % 63.89% 121.30% 200.93% 82.41% 118.52% 156.48% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 -
Price 0.0450 0.1200 0.1150 0.0950 0.1000 0.1550 0.0700 -
P/RPS 0.78 1.60 1.00 0.64 1.81 3.44 1.96 -14.23%
  YoY % -51.25% 60.00% 56.25% -64.64% -47.38% 75.51% -
  Horiz. % 39.80% 81.63% 51.02% 32.65% 92.35% 175.51% 100.00%
P/EPS 11.03 6.24 28.72 -25.39 7.84 38.75 29.17 -14.96%
  YoY % 76.76% -78.27% 213.12% -423.85% -79.77% 32.84% -
  Horiz. % 37.81% 21.39% 98.46% -87.04% 26.88% 132.84% 100.00%
EY 9.06 16.02 3.48 -3.94 12.76 2.58 3.43 17.56%
  YoY % -43.45% 360.34% 188.32% -130.88% 394.57% -24.78% -
  Horiz. % 264.14% 467.06% 101.46% -114.87% 372.01% 75.22% 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 0.56 1.50 1.92 1.06 1.11 1.94 1.17 -11.55%
  YoY % -62.67% -21.87% 81.13% -4.50% -42.78% 65.81% -
  Horiz. % 47.86% 128.21% 164.10% 90.60% 94.87% 165.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

560  340  621  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 BIOHLDG 0.345+0.035 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 TNLOGIS 0.93+0.095 
 IRIS 0.36+0.01 
 HIAPTEK 0.280.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS