Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2009-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     69.38%    YoY -     65.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,191 14,439 11,557 11,636 11,340 9,096 8,339 13.87%
  YoY % 25.99% 24.94% -0.68% 2.61% 24.67% 9.08% -
  Horiz. % 218.14% 173.15% 138.59% 139.54% 135.99% 109.08% 100.00%
PBT 500 269 1,403 625 677 -393 -548 -
  YoY % 85.87% -80.83% 124.48% -7.68% 272.26% 28.28% -
  Horiz. % -91.24% -49.09% -256.02% -114.05% -123.54% 71.72% 100.00%
Tax 0 0 275 498 0 0 0 -
  YoY % 0.00% 0.00% -44.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.22% 100.00% - - -
NP 500 269 1,678 1,123 677 -393 -548 -
  YoY % 85.87% -83.97% 49.42% 65.88% 272.26% 28.28% -
  Horiz. % -91.24% -49.09% -306.20% -204.93% -123.54% 71.72% 100.00%
NP to SH 1,124 852 1,678 1,123 677 -393 -548 -
  YoY % 31.92% -49.23% 49.42% 65.88% 272.26% 28.28% -
  Horiz. % -205.11% -155.47% -306.20% -204.93% -123.54% 71.72% 100.00%
Tax Rate - % - % -19.60 % -79.68 % - % - % - % -
  YoY % 0.00% 0.00% 75.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.60% 100.00% - - -
Total Cost 17,691 14,170 9,879 10,513 10,663 9,489 8,887 12.15%
  YoY % 24.85% 43.44% -6.03% -1.41% 12.37% 6.77% -
  Horiz. % 199.07% 159.45% 111.16% 118.30% 119.98% 106.77% 100.00%
Net Worth 65,566 97,371 33,560 0 20,309 19,649 17,305 24.83%
  YoY % -32.66% 190.14% 0.00% 0.00% 3.36% 13.55% -
  Horiz. % 378.88% 562.67% 193.93% 0.00% 117.36% 113.55% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 65,566 97,371 33,560 0 20,309 19,649 17,305 24.83%
  YoY % -32.66% 190.14% 0.00% 0.00% 3.36% 13.55% -
  Horiz. % 378.88% 562.67% 193.93% 0.00% 117.36% 113.55% 100.00%
NOSH 936,666 1,217,142 479,428 367,647 338,499 327,500 288,421 21.67%
  YoY % -23.04% 153.87% 30.40% 8.61% 3.36% 13.55% -
  Horiz. % 324.76% 422.00% 166.23% 127.47% 117.36% 113.55% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.75 % 1.86 % 14.52 % 9.65 % 5.97 % -4.32 % -6.57 % -
  YoY % 47.85% -87.19% 50.47% 61.64% 238.19% 34.25% -
  Horiz. % -41.86% -28.31% -221.00% -146.88% -90.87% 65.75% 100.00%
ROE 1.71 % 0.88 % 5.00 % - % 3.33 % -2.00 % -3.17 % -
  YoY % 94.32% -82.40% 0.00% 0.00% 266.50% 36.91% -
  Horiz. % -53.94% -27.76% -157.73% 0.00% -105.05% 63.09% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.94 1.19 2.41 3.16 3.35 2.78 2.89 -6.42%
  YoY % 63.03% -50.62% -23.73% -5.67% 20.50% -3.81% -
  Horiz. % 67.13% 41.18% 83.39% 109.34% 115.92% 96.19% 100.00%
EPS 0.12 0.07 0.35 0.08 0.20 -0.12 -0.19 -
  YoY % 71.43% -80.00% 337.50% -60.00% 266.67% 36.84% -
  Horiz. % -63.16% -36.84% -184.21% -42.11% -105.26% 63.16% 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 0.0700 0.0800 0.0700 0.0000 0.0600 0.0600 0.0600 2.60%
  YoY % -12.50% 14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 133.33% 116.67% 0.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.42 1.92 1.54 1.55 1.51 1.21 1.11 13.86%
  YoY % 26.04% 24.68% -0.65% 2.65% 24.79% 9.01% -
  Horiz. % 218.02% 172.97% 138.74% 139.64% 136.04% 109.01% 100.00%
EPS 0.15 0.11 0.22 0.15 0.09 -0.05 -0.07 -
  YoY % 36.36% -50.00% 46.67% 66.67% 280.00% 28.57% -
  Horiz. % -214.29% -157.14% -314.29% -214.29% -128.57% 71.43% 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 0.0872 0.1296 0.0447 0.0000 0.0270 0.0261 0.0230 24.85%
  YoY % -32.72% 189.93% 0.00% 0.00% 3.45% 13.48% -
  Horiz. % 379.13% 563.48% 194.35% 0.00% 117.39% 113.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.0600 0.0600 0.0700 0.0600 0.0500 0.0900 0.0900 -
P/RPS 3.09 5.06 2.90 1.90 1.49 3.24 3.11 -0.11%
  YoY % -38.93% 74.48% 52.63% 27.52% -54.01% 4.18% -
  Horiz. % 99.36% 162.70% 93.25% 61.09% 47.91% 104.18% 100.00%
P/EPS 50.00 85.71 20.00 19.64 25.00 -75.00 -47.37 -
  YoY % -41.66% 328.55% 1.83% -21.44% 133.33% -58.33% -
  Horiz. % -105.55% -180.94% -42.22% -41.46% -52.78% 158.33% 100.00%
EY 2.00 1.17 5.00 5.09 4.00 -1.33 -2.11 -
  YoY % 70.94% -76.60% -1.77% 27.25% 400.75% 36.97% -
  Horiz. % -94.79% -55.45% -236.97% -241.23% -189.57% 63.03% 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 0.86 0.75 1.00 0.00 0.83 1.50 1.50 -8.85%
  YoY % 14.67% -25.00% 0.00% 0.00% -44.67% 0.00% -
  Horiz. % 57.33% 50.00% 66.67% 0.00% 55.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 14/11/11 15/11/10 24/11/09 26/11/08 28/11/07 28/11/06 -
Price 0.0600 0.0800 0.0700 0.0600 0.0500 0.0900 0.1000 -
P/RPS 3.09 6.74 2.90 1.90 1.49 3.24 3.46 -1.87%
  YoY % -54.15% 132.41% 52.63% 27.52% -54.01% -6.36% -
  Horiz. % 89.31% 194.80% 83.82% 54.91% 43.06% 93.64% 100.00%
P/EPS 50.00 114.29 20.00 19.64 25.00 -75.00 -52.63 -
  YoY % -56.25% 471.45% 1.83% -21.44% 133.33% -42.50% -
  Horiz. % -95.00% -217.16% -38.00% -37.32% -47.50% 142.50% 100.00%
EY 2.00 0.87 5.00 5.09 4.00 -1.33 -1.90 -
  YoY % 129.89% -82.60% -1.77% 27.25% 400.75% 30.00% -
  Horiz. % -105.26% -45.79% -263.16% -267.89% -210.53% 70.00% 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 0.86 1.00 1.00 0.00 0.83 1.50 1.67 -10.46%
  YoY % -14.00% 0.00% 0.00% 0.00% -44.67% -10.18% -
  Horiz. % 51.50% 59.88% 59.88% 0.00% 49.70% 89.82% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers