Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2013-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     235.33%    YoY -     34.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 54,513 14,686 15,818 17,162 18,191 14,439 11,557 29.47%
  YoY % 271.19% -7.16% -7.83% -5.66% 25.99% 24.94% -
  Horiz. % 471.69% 127.07% 136.87% 148.50% 157.40% 124.94% 100.00%
PBT 954 252 1,091 632 500 269 1,403 -6.22%
  YoY % 278.57% -76.90% 72.63% 26.40% 85.87% -80.83% -
  Horiz. % 68.00% 17.96% 77.76% 45.05% 35.64% 19.17% 100.00%
Tax -26 -3 0 0 0 0 275 -
  YoY % -766.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -9.45% -1.09% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 928 249 1,091 632 500 269 1,678 -9.39%
  YoY % 272.69% -77.18% 72.63% 26.40% 85.87% -83.97% -
  Horiz. % 55.30% 14.84% 65.02% 37.66% 29.80% 16.03% 100.00%
NP to SH 928 5,703 863 1,509 1,124 852 1,678 -9.39%
  YoY % -83.73% 560.83% -42.81% 34.25% 31.92% -49.23% -
  Horiz. % 55.30% 339.87% 51.43% 89.93% 66.98% 50.77% 100.00%
Tax Rate 2.73 % 1.19 % - % - % - % - % -19.60 % -
  YoY % 129.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -13.93% -6.07% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 53,585 14,437 14,727 16,530 17,691 14,170 9,879 32.52%
  YoY % 271.16% -1.97% -10.91% -6.56% 24.85% 43.44% -
  Horiz. % 542.41% 146.14% 149.07% 167.32% 179.08% 143.44% 100.00%
Net Worth 61,491 1,026,540 19,177 56,587 65,566 97,371 33,560 10.61%
  YoY % -94.01% 5,252.76% -66.11% -13.69% -32.66% 190.14% -
  Horiz. % 183.23% 3,058.82% 57.14% 168.62% 195.37% 290.14% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,491 1,026,540 19,177 56,587 65,566 97,371 33,560 10.61%
  YoY % -94.01% 5,252.76% -66.11% -13.69% -32.66% 190.14% -
  Horiz. % 183.23% 3,058.82% 57.14% 168.62% 195.37% 290.14% 100.00%
NOSH 683,241 11,405,999 319,629 943,125 936,666 1,217,142 479,428 6.08%
  YoY % -94.01% 3,468.51% -66.11% 0.69% -23.04% 153.87% -
  Horiz. % 142.51% 2,379.08% 66.67% 196.72% 195.37% 253.87% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.70 % 1.70 % 6.90 % 3.68 % 2.75 % 1.86 % 14.52 % -30.03%
  YoY % 0.00% -75.36% 87.50% 33.82% 47.85% -87.19% -
  Horiz. % 11.71% 11.71% 47.52% 25.34% 18.94% 12.81% 100.00%
ROE 1.51 % 0.56 % 4.50 % 2.67 % 1.71 % 0.88 % 5.00 % -18.08%
  YoY % 169.64% -87.56% 68.54% 56.14% 94.32% -82.40% -
  Horiz. % 30.20% 11.20% 90.00% 53.40% 34.20% 17.60% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.98 0.13 4.95 1.82 1.94 1.19 2.41 22.06%
  YoY % 6,038.46% -97.37% 171.98% -6.19% 63.03% -50.62% -
  Horiz. % 331.12% 5.39% 205.39% 75.52% 80.50% 49.38% 100.00%
EPS 0.06 0.05 0.27 0.16 0.12 0.07 0.35 -25.45%
  YoY % 20.00% -81.48% 68.75% 33.33% 71.43% -80.00% -
  Horiz. % 17.14% 14.29% 77.14% 45.71% 34.29% 20.00% 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 0.0900 0.0900 0.0600 0.0600 0.0700 0.0800 0.0700 4.27%
  YoY % 0.00% 50.00% 0.00% -14.29% -12.50% 14.29% -
  Horiz. % 128.57% 128.57% 85.71% 85.71% 100.00% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,007,089
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.41 1.46 1.57 1.70 1.81 1.43 1.15 29.41%
  YoY % 270.55% -7.01% -7.65% -6.08% 26.57% 24.35% -
  Horiz. % 470.43% 126.96% 136.52% 147.83% 157.39% 124.35% 100.00%
EPS 0.09 0.57 0.09 0.15 0.11 0.08 0.17 -10.05%
  YoY % -84.21% 533.33% -40.00% 36.36% 37.50% -52.94% -
  Horiz. % 52.94% 335.29% 52.94% 88.24% 64.71% 47.06% 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 0.0611 1.0193 0.0190 0.0562 0.0651 0.0967 0.0333 10.64%
  YoY % -94.01% 5,264.74% -66.19% -13.67% -32.68% 190.39% -
  Horiz. % 183.48% 3,060.96% 57.06% 168.77% 195.50% 290.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0900 0.1150 0.1300 0.0700 0.0600 0.0600 0.0700 -
P/RPS 1.13 89.32 2.63 3.85 3.09 5.06 2.90 -14.52%
  YoY % -98.73% 3,296.20% -31.69% 24.60% -38.93% 74.48% -
  Horiz. % 38.97% 3,080.00% 90.69% 132.76% 106.55% 174.48% 100.00%
P/EPS 66.26 230.00 48.15 43.75 50.00 85.71 20.00 22.07%
  YoY % -71.19% 377.67% 10.06% -12.50% -41.66% 328.55% -
  Horiz. % 331.30% 1,150.00% 240.75% 218.75% 250.00% 428.55% 100.00%
EY 1.51 0.43 2.08 2.29 2.00 1.17 5.00 -18.08%
  YoY % 251.16% -79.33% -9.17% 14.50% 70.94% -76.60% -
  Horiz. % 30.20% 8.60% 41.60% 45.80% 40.00% 23.40% 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 1.00 1.28 2.17 1.17 0.86 0.75 1.00 -
  YoY % -21.87% -41.01% 85.47% 36.05% 14.67% -25.00% -
  Horiz. % 100.00% 128.00% 217.00% 117.00% 86.00% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 -
Price 0.0900 0.1200 0.1950 0.0650 0.0600 0.0800 0.0700 -
P/RPS 1.13 93.20 3.94 3.57 3.09 6.74 2.90 -14.52%
  YoY % -98.79% 2,265.48% 10.36% 15.53% -54.15% 132.41% -
  Horiz. % 38.97% 3,213.79% 135.86% 123.10% 106.55% 232.41% 100.00%
P/EPS 66.26 240.00 72.22 40.63 50.00 114.29 20.00 22.07%
  YoY % -72.39% 232.32% 77.75% -18.74% -56.25% 471.45% -
  Horiz. % 331.30% 1,200.00% 361.10% 203.15% 250.00% 571.45% 100.00%
EY 1.51 0.42 1.38 2.46 2.00 0.87 5.00 -18.08%
  YoY % 259.52% -69.57% -43.90% 23.00% 129.89% -82.60% -
  Horiz. % 30.20% 8.40% 27.60% 49.20% 40.00% 17.40% 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 1.00 1.33 3.25 1.08 0.86 1.00 1.00 -
  YoY % -24.81% -59.08% 200.93% 25.58% -14.00% 0.00% -
  Horiz. % 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

129  136  459  1647 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17-0.02 
 LAMBO 0.0350.00 
 SAPNRG 0.105-0.005 
 KANGER 0.265+0.005 
 CME 0.10-0.01 
 VELESTO 0.130.00 
 PASUKGB 0.09+0.005 
 MMAG-WB 0.16-0.01 
 MUIIND 0.135-0.01 
 SOLUTN 0.725+0.025 

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!
PARTNERS & BROKERS