Highlights

[NOVAMSC] YoY Annualized Quarter Result on 2012-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     24.24%    YoY -     -441.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,283 32,392 30,683 32,270 24,442 22,272 21,476 7.03%
  YoY % -0.34% 5.57% -4.92% 32.03% 9.74% 3.71% -
  Horiz. % 150.32% 150.83% 142.87% 150.26% 113.81% 103.71% 100.00%
PBT 1,166 722 -4,618 -4,395 281 788 846 5.49%
  YoY % 61.50% 115.63% -5.07% -1,664.06% -64.34% -6.86% -
  Horiz. % 137.83% 85.34% -545.86% -519.50% 33.22% 93.14% 100.00%
Tax -3 -1 0 -5 -5 -10 0 -
  YoY % -200.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 30.00% 10.00% -0.00% 50.00% 50.00% 100.00% -
NP 1,163 721 -4,618 -4,400 276 778 846 5.44%
  YoY % 61.30% 115.61% -4.95% -1,694.20% -64.52% -8.04% -
  Horiz. % 137.47% 85.22% -545.86% -520.09% 32.62% 91.96% 100.00%
NP to SH 2,609 1,626 -4,078 -4,006 1,174 -165 846 20.64%
  YoY % 60.46% 139.87% -1.80% -441.23% 811.52% -119.50% -
  Horiz. % 308.39% 192.20% -482.03% -473.52% 138.77% -19.50% 100.00%
Tax Rate 0.26 % 0.14 % - % - % 1.78 % 1.27 % - % -
  YoY % 85.71% 0.00% 0.00% 0.00% 40.16% 0.00% -
  Horiz. % 20.47% 11.02% 0.00% 0.00% 140.16% 100.00% -
Total Cost 31,120 31,671 35,301 36,670 24,166 21,494 20,630 7.09%
  YoY % -1.74% -10.28% -3.73% 51.74% 12.43% 4.19% -
  Horiz. % 150.85% 153.52% 171.11% 177.75% 117.14% 104.19% 100.00%
Net Worth 76,918 54,199 17,730 22,051 117,399 26,133 23,688 21.68%
  YoY % 41.92% 205.69% -19.59% -81.22% 349.23% 10.32% -
  Horiz. % 324.72% 228.81% 74.85% 93.09% 495.61% 110.32% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 76,918 54,199 17,730 22,051 117,399 26,133 23,688 21.68%
  YoY % 41.92% 205.69% -19.59% -81.22% 349.23% 10.32% -
  Horiz. % 324.72% 228.81% 74.85% 93.09% 495.61% 110.32% 100.00%
NOSH 961,481 903,333 354,608 367,522 1,677,142 373,333 338,400 19.00%
  YoY % 6.44% 154.74% -3.51% -78.09% 349.23% 10.32% -
  Horiz. % 284.13% 266.94% 104.79% 108.61% 495.61% 110.32% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.60 % 2.23 % -15.05 % -13.63 % 1.13 % 3.49 % 3.94 % -1.49%
  YoY % 61.43% 114.82% -10.42% -1,306.19% -67.62% -11.42% -
  Horiz. % 91.37% 56.60% -381.98% -345.94% 28.68% 88.58% 100.00%
ROE 3.39 % 3.00 % -23.00 % -18.17 % 1.00 % -0.63 % 3.57 % -0.86%
  YoY % 13.00% 113.04% -26.58% -1,917.00% 258.73% -117.65% -
  Horiz. % 94.96% 84.03% -644.26% -508.96% 28.01% -17.65% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.36 3.59 8.65 8.78 1.46 5.97 6.35 -10.06%
  YoY % -6.41% -58.50% -1.48% 501.37% -75.54% -5.98% -
  Horiz. % 52.91% 56.54% 136.22% 138.27% 22.99% 94.02% 100.00%
EPS 0.27 0.18 -1.15 -1.09 0.07 0.21 0.25 1.29%
  YoY % 50.00% 115.65% -5.50% -1,657.14% -66.67% -16.00% -
  Horiz. % 108.00% 72.00% -460.00% -436.00% 28.00% 84.00% 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 0.0800 0.0600 0.0500 0.0600 0.0700 0.0700 0.0700 2.25%
  YoY % 33.33% 20.00% -16.67% -14.29% 0.00% 0.00% -
  Horiz. % 114.29% 85.71% 71.43% 85.71% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.93 2.94 2.79 2.93 2.22 2.02 1.95 7.02%
  YoY % -0.34% 5.38% -4.78% 31.98% 9.90% 3.59% -
  Horiz. % 150.26% 150.77% 143.08% 150.26% 113.85% 103.59% 100.00%
EPS 0.24 0.15 -0.37 -0.36 0.11 -0.01 0.08 20.08%
  YoY % 60.00% 140.54% -2.78% -427.27% 1,200.00% -112.50% -
  Horiz. % 300.00% 187.50% -462.50% -450.00% 137.50% -12.50% 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 0.0699 0.0492 0.0161 0.0200 0.1067 0.0237 0.0215 21.70%
  YoY % 42.07% 205.59% -19.50% -81.26% 350.21% 10.23% -
  Horiz. % 325.12% 228.84% 74.88% 93.02% 496.28% 110.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1750 0.0700 0.0500 0.0800 0.0800 0.0600 0.0500 -
P/RPS 5.21 1.95 0.58 0.91 5.49 1.01 0.79 36.92%
  YoY % 167.18% 236.21% -36.26% -83.42% 443.56% 27.85% -
  Horiz. % 659.49% 246.84% 73.42% 115.19% 694.94% 127.85% 100.00%
P/EPS 64.49 38.89 -4.35 -7.34 114.29 -135.76 20.00 21.54%
  YoY % 65.83% 994.02% 40.74% -106.42% 184.19% -778.80% -
  Horiz. % 322.45% 194.45% -21.75% -36.70% 571.45% -678.80% 100.00%
EY 1.55 2.57 -23.00 -13.63 0.88 -0.74 5.00 -17.73%
  YoY % -39.69% 111.17% -68.75% -1,648.86% 218.92% -114.80% -
  Horiz. % 31.00% 51.40% -460.00% -272.60% 17.60% -14.80% 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 2.19 1.17 1.00 1.33 1.14 0.86 0.71 20.64%
  YoY % 87.18% 17.00% -24.81% 16.67% 32.56% 21.13% -
  Horiz. % 308.45% 164.79% 140.85% 187.32% 160.56% 121.13% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 -
Price 0.1800 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 -
P/RPS 5.36 1.95 0.69 0.68 4.80 1.01 0.95 33.41%
  YoY % 174.87% 182.61% 1.47% -85.83% 375.25% 6.32% -
  Horiz. % 564.21% 205.26% 72.63% 71.58% 505.26% 106.32% 100.00%
P/EPS 66.33 38.89 -5.22 -5.50 100.00 -135.76 24.00 18.45%
  YoY % 70.56% 845.02% 5.09% -105.50% 173.66% -665.67% -
  Horiz. % 276.38% 162.04% -21.75% -22.92% 416.67% -565.67% 100.00%
EY 1.51 2.57 -19.17 -18.17 1.00 -0.74 4.17 -15.57%
  YoY % -41.25% 113.41% -5.50% -1,917.00% 235.14% -117.75% -
  Horiz. % 36.21% 61.63% -459.71% -435.73% 23.98% -17.75% 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 2.25 1.17 1.20 1.00 1.00 0.86 0.86 17.38%
  YoY % 92.31% -2.50% 20.00% 0.00% 16.28% 0.00% -
  Horiz. % 261.63% 136.05% 139.53% 116.28% 116.28% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS