Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2016-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -71.03%    YoY -     -37.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 12,987 12,854 20,565 30,041 8,210 8,717 8,263 7.82%
  YoY % 1.03% -37.50% -31.54% 265.91% -5.82% 5.49% -
  Horiz. % 157.17% 155.56% 248.88% 363.56% 99.36% 105.49% 100.00%
PBT 830 543 220 852 188 449 365 14.67%
  YoY % 52.85% 146.82% -74.18% 353.19% -58.13% 23.01% -
  Horiz. % 227.40% 148.77% 60.27% 233.42% 51.51% 123.01% 100.00%
Tax 0 0 149 -26 0 0 0 -
  YoY % 0.00% 0.00% 673.08% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -573.08% 100.00% - - -
NP 830 543 369 826 188 449 365 14.67%
  YoY % 52.85% 47.15% -55.33% 339.36% -58.13% 23.01% -
  Horiz. % 227.40% 148.77% 101.10% 226.30% 51.51% 123.01% 100.00%
NP to SH 836 1,665 486 826 1,318 225 450 10.87%
  YoY % -49.79% 242.59% -41.16% -37.33% 485.78% -50.00% -
  Horiz. % 185.78% 370.00% 108.00% 183.56% 292.89% 50.00% 100.00%
Tax Rate - % - % -67.73 % 3.05 % - % - % - % -
  YoY % 0.00% 0.00% -2,320.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -2,220.66% 100.00% - - -
Total Cost 12,157 12,311 20,196 29,215 8,022 8,268 7,898 7.45%
  YoY % -1.25% -39.04% -30.87% 264.19% -2.98% 4.68% -
  Horiz. % 153.93% 155.87% 255.71% 369.90% 101.57% 104.68% 100.00%
Net Worth 60,125 43,262 40,994 54,338 263,599 12,272 24,999 15.74%
  YoY % 38.98% 5.53% -24.56% -79.39% 2,047.85% -50.91% -
  Horiz. % 240.50% 173.05% 163.98% 217.35% 1,054.40% 49.09% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 60,125 43,262 40,994 54,338 263,599 12,272 24,999 15.74%
  YoY % 38.98% 5.53% -24.56% -79.39% 2,047.85% -50.91% -
  Horiz. % 240.50% 173.05% 163.98% 217.35% 1,054.40% 49.09% 100.00%
NOSH 751,564 689,998 683,241 603,760 3,295,000 204,545 499,999 7.03%
  YoY % 8.92% 0.99% 13.16% -81.68% 1,510.89% -59.09% -
  Horiz. % 150.31% 138.00% 136.65% 120.75% 659.00% 40.91% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.39 % 4.22 % 1.79 % 2.75 % 2.29 % 5.15 % 4.42 % 6.33%
  YoY % 51.42% 135.75% -34.91% 20.09% -55.53% 16.52% -
  Horiz. % 144.57% 95.48% 40.50% 62.22% 51.81% 116.52% 100.00%
ROE 1.39 % 3.85 % 1.19 % 1.52 % 0.50 % 1.83 % 1.80 % -4.21%
  YoY % -63.90% 223.53% -21.71% 204.00% -72.68% 1.67% -
  Horiz. % 77.22% 213.89% 66.11% 84.44% 27.78% 101.67% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.73 1.86 3.01 4.98 0.25 4.26 1.65 0.79%
  YoY % -6.99% -38.21% -39.56% 1,892.00% -94.13% 158.18% -
  Horiz. % 104.85% 112.73% 182.42% 301.82% 15.15% 258.18% 100.00%
EPS 0.11 0.24 0.07 0.07 0.04 0.11 0.09 3.40%
  YoY % -54.17% 242.86% 0.00% 75.00% -63.64% 22.22% -
  Horiz. % 122.22% 266.67% 77.78% 77.78% 44.44% 122.22% 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 0.0627 0.0600 0.0900 0.0800 0.0600 0.0500 8.14%
  YoY % 27.59% 4.50% -33.33% 12.50% 33.33% 20.00% -
  Horiz. % 160.00% 125.40% 120.00% 180.00% 160.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.73 1.71 2.74 4.00 1.09 1.16 1.10 7.84%
  YoY % 1.17% -37.59% -31.50% 266.97% -6.03% 5.45% -
  Horiz. % 157.27% 155.45% 249.09% 363.64% 99.09% 105.45% 100.00%
EPS 0.11 0.22 0.06 0.11 0.18 0.03 0.06 10.63%
  YoY % -50.00% 266.67% -45.45% -38.89% 500.00% -50.00% -
  Horiz. % 183.33% 366.67% 100.00% 183.33% 300.00% 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 0.0800 0.0576 0.0545 0.0723 0.3507 0.0163 0.0333 15.72%
  YoY % 38.89% 5.69% -24.62% -79.38% 2,051.53% -51.05% -
  Horiz. % 240.24% 172.97% 163.66% 217.12% 1,053.15% 48.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0950 0.1350 0.0750 0.1000 0.1500 0.0800 0.0600 -
P/RPS 5.50 7.25 2.49 2.01 60.20 1.88 3.63 7.17%
  YoY % -24.14% 191.16% 23.88% -96.66% 3,102.13% -48.21% -
  Horiz. % 151.52% 199.72% 68.60% 55.37% 1,658.40% 51.79% 100.00%
P/EPS 85.41 55.95 105.44 73.09 375.00 72.73 66.67 4.21%
  YoY % 52.65% -46.94% 44.26% -80.51% 415.61% 9.09% -
  Horiz. % 128.11% 83.92% 158.15% 109.63% 562.47% 109.09% 100.00%
EY 1.17 1.79 0.95 1.37 0.27 1.38 1.50 -4.05%
  YoY % -34.64% 88.42% -30.66% 407.41% -80.43% -8.00% -
  Horiz. % 78.00% 119.33% 63.33% 91.33% 18.00% 92.00% 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 1.19 2.15 1.25 1.11 1.88 1.33 1.20 -0.14%
  YoY % -44.65% 72.00% 12.61% -40.96% 41.35% 10.83% -
  Horiz. % 99.17% 179.17% 104.17% 92.50% 156.67% 110.83% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 -
Price 0.0900 0.1650 0.0750 0.1000 0.1050 0.1250 0.0650 -
P/RPS 5.21 8.86 2.49 2.01 42.14 2.93 3.93 4.81%
  YoY % -41.20% 255.82% 23.88% -95.23% 1,338.23% -25.45% -
  Horiz. % 132.57% 225.45% 63.36% 51.15% 1,072.26% 74.55% 100.00%
P/EPS 80.91 68.38 105.44 73.09 262.50 113.64 72.22 1.91%
  YoY % 18.32% -35.15% 44.26% -72.16% 130.99% 57.35% -
  Horiz. % 112.03% 94.68% 146.00% 101.20% 363.47% 157.35% 100.00%
EY 1.24 1.46 0.95 1.37 0.38 0.88 1.38 -1.77%
  YoY % -15.07% 53.68% -30.66% 260.53% -56.82% -36.23% -
  Horiz. % 89.86% 105.80% 68.84% 99.28% 27.54% 63.77% 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 1.13 2.63 1.25 1.11 1.31 2.08 1.30 -2.31%
  YoY % -57.03% 110.40% 12.61% -15.27% -37.02% 60.00% -
  Horiz. % 86.92% 202.31% 96.15% 85.38% 100.77% 160.00% 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.
 


 

226  227  527  1308 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 SAPNRG 0.295+0.005 
 DGB 0.18+0.01 
 HSI-H8F 0.32+0.015 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers