Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2015-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -49.48%    YoY -     485.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 12,854 20,565 30,041 8,210 8,717 8,263 9,563 5.05%
  YoY % -37.50% -31.54% 265.91% -5.82% 5.49% -13.59% -
  Horiz. % 134.41% 215.05% 314.14% 85.85% 91.15% 86.41% 100.00%
PBT 543 220 852 188 449 365 253 13.57%
  YoY % 146.82% -74.18% 353.19% -58.13% 23.01% 44.27% -
  Horiz. % 214.62% 86.96% 336.76% 74.31% 177.47% 144.27% 100.00%
Tax 0 149 -26 0 0 0 0 -
  YoY % 0.00% 673.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -573.08% 100.00% - - - -
NP 543 369 826 188 449 365 253 13.57%
  YoY % 47.15% -55.33% 339.36% -58.13% 23.01% 44.27% -
  Horiz. % 214.62% 145.85% 326.48% 74.31% 177.47% 144.27% 100.00%
NP to SH 1,665 486 826 1,318 225 450 867 11.48%
  YoY % 242.59% -41.16% -37.33% 485.78% -50.00% -48.10% -
  Horiz. % 192.04% 56.06% 95.27% 152.02% 25.95% 51.90% 100.00%
Tax Rate - % -67.73 % 3.05 % - % - % - % - % -
  YoY % 0.00% -2,320.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -2,220.66% 100.00% - - - -
Total Cost 12,311 20,196 29,215 8,022 8,268 7,898 9,310 4.76%
  YoY % -39.04% -30.87% 264.19% -2.98% 4.68% -15.17% -
  Horiz. % 132.23% 216.93% 313.80% 86.17% 88.81% 84.83% 100.00%
Net Worth 43,262 40,994 54,338 263,599 12,272 24,999 101,150 -13.19%
  YoY % 5.53% -24.56% -79.39% 2,047.85% -50.91% -75.28% -
  Horiz. % 42.77% 40.53% 53.72% 260.60% 12.13% 24.72% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 43,262 40,994 54,338 263,599 12,272 24,999 101,150 -13.19%
  YoY % 5.53% -24.56% -79.39% 2,047.85% -50.91% -75.28% -
  Horiz. % 42.77% 40.53% 53.72% 260.60% 12.13% 24.72% 100.00%
NOSH 689,998 683,241 603,760 3,295,000 204,545 499,999 1,445,000 -11.59%
  YoY % 0.99% 13.16% -81.68% 1,510.89% -59.09% -65.40% -
  Horiz. % 47.75% 47.28% 41.78% 228.03% 14.16% 34.60% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.22 % 1.79 % 2.75 % 2.29 % 5.15 % 4.42 % 2.65 % 8.06%
  YoY % 135.75% -34.91% 20.09% -55.53% 16.52% 66.79% -
  Horiz. % 159.25% 67.55% 103.77% 86.42% 194.34% 166.79% 100.00%
ROE 3.85 % 1.19 % 1.52 % 0.50 % 1.83 % 1.80 % 0.86 % 28.36%
  YoY % 223.53% -21.71% 204.00% -72.68% 1.67% 109.30% -
  Horiz. % 447.67% 138.37% 176.74% 58.14% 212.79% 209.30% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.86 3.01 4.98 0.25 4.26 1.65 0.66 18.84%
  YoY % -38.21% -39.56% 1,892.00% -94.13% 158.18% 150.00% -
  Horiz. % 281.82% 456.06% 754.55% 37.88% 645.45% 250.00% 100.00%
EPS 0.24 0.07 0.07 0.04 0.11 0.09 0.06 25.98%
  YoY % 242.86% 0.00% 75.00% -63.64% 22.22% 50.00% -
  Horiz. % 400.00% 116.67% 116.67% 66.67% 183.33% 150.00% 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 0.0627 0.0600 0.0900 0.0800 0.0600 0.0500 0.0700 -1.82%
  YoY % 4.50% -33.33% 12.50% 33.33% 20.00% -28.57% -
  Horiz. % 89.57% 85.71% 128.57% 114.29% 85.71% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.71 2.74 4.00 1.09 1.16 1.10 1.27 5.08%
  YoY % -37.59% -31.50% 266.97% -6.03% 5.45% -13.39% -
  Horiz. % 134.65% 215.75% 314.96% 85.83% 91.34% 86.61% 100.00%
EPS 0.22 0.06 0.11 0.18 0.03 0.06 0.12 10.63%
  YoY % 266.67% -45.45% -38.89% 500.00% -50.00% -50.00% -
  Horiz. % 183.33% 50.00% 91.67% 150.00% 25.00% 50.00% 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 0.0576 0.0545 0.0723 0.3507 0.0163 0.0333 0.1346 -13.19%
  YoY % 5.69% -24.62% -79.38% 2,051.53% -51.05% -75.26% -
  Horiz. % 42.79% 40.49% 53.71% 260.55% 12.11% 24.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1350 0.0750 0.1000 0.1500 0.0800 0.0600 0.0700 -
P/RPS 7.25 2.49 2.01 60.20 1.88 3.63 10.58 -6.10%
  YoY % 191.16% 23.88% -96.66% 3,102.13% -48.21% -65.69% -
  Horiz. % 68.53% 23.53% 19.00% 569.00% 17.77% 34.31% 100.00%
P/EPS 55.95 105.44 73.09 375.00 72.73 66.67 116.67 -11.52%
  YoY % -46.94% 44.26% -80.51% 415.61% 9.09% -42.86% -
  Horiz. % 47.96% 90.37% 62.65% 321.42% 62.34% 57.14% 100.00%
EY 1.79 0.95 1.37 0.27 1.38 1.50 0.86 12.99%
  YoY % 88.42% -30.66% 407.41% -80.43% -8.00% 74.42% -
  Horiz. % 208.14% 110.47% 159.30% 31.40% 160.47% 174.42% 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 2.15 1.25 1.11 1.88 1.33 1.20 1.00 13.60%
  YoY % 72.00% 12.61% -40.96% 41.35% 10.83% 20.00% -
  Horiz. % 215.00% 125.00% 111.00% 188.00% 133.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 22/08/12 -
Price 0.1650 0.0750 0.1000 0.1050 0.1250 0.0650 0.0800 -
P/RPS 8.86 2.49 2.01 42.14 2.93 3.93 12.09 -5.05%
  YoY % 255.82% 23.88% -95.23% 1,338.23% -25.45% -67.49% -
  Horiz. % 73.28% 20.60% 16.63% 348.55% 24.23% 32.51% 100.00%
P/EPS 68.38 105.44 73.09 262.50 113.64 72.22 133.33 -10.53%
  YoY % -35.15% 44.26% -72.16% 130.99% 57.35% -45.83% -
  Horiz. % 51.29% 79.08% 54.82% 196.88% 85.23% 54.17% 100.00%
EY 1.46 0.95 1.37 0.38 0.88 1.38 0.75 11.74%
  YoY % 53.68% -30.66% 260.53% -56.82% -36.23% 84.00% -
  Horiz. % 194.67% 126.67% 182.67% 50.67% 117.33% 184.00% 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 2.63 1.25 1.11 1.31 2.08 1.30 1.14 14.94%
  YoY % 110.40% 12.61% -15.27% -37.02% 60.00% 14.04% -
  Horiz. % 230.70% 109.65% 97.37% 114.91% 182.46% 114.04% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers