Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2012-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     29.64%    YoY -     31.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 14,686 15,818 17,162 18,191 14,439 11,557 11,636 3.95%
  YoY % -7.16% -7.83% -5.66% 25.99% 24.94% -0.68% -
  Horiz. % 126.21% 135.94% 147.49% 156.33% 124.09% 99.32% 100.00%
PBT 252 1,091 632 500 269 1,403 625 -14.04%
  YoY % -76.90% 72.63% 26.40% 85.87% -80.83% 124.48% -
  Horiz. % 40.32% 174.56% 101.12% 80.00% 43.04% 224.48% 100.00%
Tax -3 0 0 0 0 275 498 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -44.78% -
  Horiz. % -0.60% 0.00% 0.00% 0.00% 0.00% 55.22% 100.00%
NP 249 1,091 632 500 269 1,678 1,123 -22.19%
  YoY % -77.18% 72.63% 26.40% 85.87% -83.97% 49.42% -
  Horiz. % 22.17% 97.15% 56.28% 44.52% 23.95% 149.42% 100.00%
NP to SH 5,703 863 1,509 1,124 852 1,678 1,123 31.09%
  YoY % 560.83% -42.81% 34.25% 31.92% -49.23% 49.42% -
  Horiz. % 507.84% 76.85% 134.37% 100.09% 75.87% 149.42% 100.00%
Tax Rate 1.19 % - % - % - % - % -19.60 % -79.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 75.40% -
  Horiz. % -1.49% 0.00% 0.00% 0.00% 0.00% 24.60% 100.00%
Total Cost 14,437 14,727 16,530 17,691 14,170 9,879 10,513 5.43%
  YoY % -1.97% -10.91% -6.56% 24.85% 43.44% -6.03% -
  Horiz. % 137.33% 140.08% 157.23% 168.28% 134.79% 93.97% 100.00%
Net Worth 1,026,540 19,177 56,587 65,566 97,371 33,560 0 -
  YoY % 5,252.76% -66.11% -13.69% -32.66% 190.14% 0.00% -
  Horiz. % 3,058.82% 57.14% 168.62% 195.37% 290.14% 100.00% -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,026,540 19,177 56,587 65,566 97,371 33,560 0 -
  YoY % 5,252.76% -66.11% -13.69% -32.66% 190.14% 0.00% -
  Horiz. % 3,058.82% 57.14% 168.62% 195.37% 290.14% 100.00% -
NOSH 11,405,999 319,629 943,125 936,666 1,217,142 479,428 367,647 77.22%
  YoY % 3,468.51% -66.11% 0.69% -23.04% 153.87% 30.40% -
  Horiz. % 3,102.43% 86.94% 256.53% 254.77% 331.06% 130.40% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.70 % 6.90 % 3.68 % 2.75 % 1.86 % 14.52 % 9.65 % -25.12%
  YoY % -75.36% 87.50% 33.82% 47.85% -87.19% 50.47% -
  Horiz. % 17.62% 71.50% 38.13% 28.50% 19.27% 150.47% 100.00%
ROE 0.56 % 4.50 % 2.67 % 1.71 % 0.88 % 5.00 % - % -
  YoY % -87.56% 68.54% 56.14% 94.32% -82.40% 0.00% -
  Horiz. % 11.20% 90.00% 53.40% 34.20% 17.60% 100.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.13 4.95 1.82 1.94 1.19 2.41 3.16 -41.23%
  YoY % -97.37% 171.98% -6.19% 63.03% -50.62% -23.73% -
  Horiz. % 4.11% 156.65% 57.59% 61.39% 37.66% 76.27% 100.00%
EPS 0.05 0.27 0.16 0.12 0.07 0.35 0.08 -7.53%
  YoY % -81.48% 68.75% 33.33% 71.43% -80.00% 337.50% -
  Horiz. % 62.50% 337.50% 200.00% 150.00% 87.50% 437.50% 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 0.0900 0.0600 0.0600 0.0700 0.0800 0.0700 0.0000 -
  YoY % 50.00% 0.00% -14.29% -12.50% 14.29% 0.00% -
  Horiz. % 128.57% 85.71% 85.71% 100.00% 114.29% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.38 1.49 1.61 1.71 1.36 1.09 1.09 4.01%
  YoY % -7.38% -7.45% -5.85% 25.74% 24.77% 0.00% -
  Horiz. % 126.61% 136.70% 147.71% 156.88% 124.77% 100.00% 100.00%
EPS 0.54 0.08 0.14 0.11 0.08 0.16 0.11 30.35%
  YoY % 575.00% -42.86% 27.27% 37.50% -50.00% 45.45% -
  Horiz. % 490.91% 72.73% 127.27% 100.00% 72.73% 145.45% 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 0.9646 0.0180 0.0532 0.0616 0.0915 0.0315 0.0000 -
  YoY % 5,258.89% -66.17% -13.64% -32.68% 190.48% 0.00% -
  Horiz. % 3,062.22% 57.14% 168.89% 195.56% 290.48% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1150 0.1300 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 89.32 2.63 3.85 3.09 5.06 2.90 1.90 89.92%
  YoY % 3,296.20% -31.69% 24.60% -38.93% 74.48% 52.63% -
  Horiz. % 4,701.05% 138.42% 202.63% 162.63% 266.32% 152.63% 100.00%
P/EPS 230.00 48.15 43.75 50.00 85.71 20.00 19.64 50.67%
  YoY % 377.67% 10.06% -12.50% -41.66% 328.55% 1.83% -
  Horiz. % 1,171.08% 245.16% 222.76% 254.58% 436.41% 101.83% 100.00%
EY 0.43 2.08 2.29 2.00 1.17 5.00 5.09 -33.75%
  YoY % -79.33% -9.17% 14.50% 70.94% -76.60% -1.77% -
  Horiz. % 8.45% 40.86% 44.99% 39.29% 22.99% 98.23% 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 1.28 2.17 1.17 0.86 0.75 1.00 0.00 -
  YoY % -41.01% 85.47% 36.05% 14.67% -25.00% 0.00% -
  Horiz. % 128.00% 217.00% 117.00% 86.00% 75.00% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 24/11/09 -
Price 0.1200 0.1950 0.0650 0.0600 0.0800 0.0700 0.0600 -
P/RPS 93.20 3.94 3.57 3.09 6.74 2.90 1.90 91.27%
  YoY % 2,265.48% 10.36% 15.53% -54.15% 132.41% 52.63% -
  Horiz. % 4,905.26% 207.37% 187.89% 162.63% 354.74% 152.63% 100.00%
P/EPS 240.00 72.22 40.63 50.00 114.29 20.00 19.64 51.74%
  YoY % 232.32% 77.75% -18.74% -56.25% 471.45% 1.83% -
  Horiz. % 1,222.00% 367.72% 206.87% 254.58% 581.92% 101.83% 100.00%
EY 0.42 1.38 2.46 2.00 0.87 5.00 5.09 -34.01%
  YoY % -69.57% -43.90% 23.00% 129.89% -82.60% -1.77% -
  Horiz. % 8.25% 27.11% 48.33% 39.29% 17.09% 98.23% 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 1.33 3.25 1.08 0.86 1.00 1.00 0.00 -
  YoY % -59.08% 200.93% 25.58% -14.00% 0.00% 0.00% -
  Horiz. % 133.00% 325.00% 108.00% 86.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

267  495  654  1003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.965+0.12 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.335+0.07 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS