Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2013-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     11.40%    YoY -     152.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 76,099 22,636 22,667 25,012 22,384 23,398 18,161 26.94%
  YoY % 236.19% -0.14% -9.38% 11.74% -4.33% 28.84% -
  Horiz. % 419.02% 124.64% 124.81% 137.72% 123.25% 128.84% 100.00%
PBT -1,891 487 1,248 717 -3,888 -4,442 1,591 -
  YoY % -488.30% -60.98% 74.06% 118.44% 12.47% -379.20% -
  Horiz. % -118.86% 30.61% 78.44% 45.07% -244.37% -279.20% 100.00%
Tax -26 -7 0 0 0 0 0 -
  YoY % -271.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 371.43% 100.00% - - - - -
NP -1,917 480 1,248 717 -3,888 -4,442 1,591 -
  YoY % -499.38% -61.54% 74.06% 118.44% 12.47% -379.20% -
  Horiz. % -120.49% 30.17% 78.44% 45.07% -244.37% -279.20% 100.00%
NP to SH -1,917 5,217 2,011 1,681 -3,201 -3,966 2,323 -
  YoY % -136.75% 159.42% 19.63% 152.51% 19.29% -270.73% -
  Horiz. % -82.52% 224.58% 86.57% 72.36% -137.80% -170.73% 100.00%
Tax Rate - % 1.44 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 78,016 22,156 21,419 24,295 26,272 27,840 16,570 29.43%
  YoY % 252.12% 3.44% -11.84% -7.53% -5.63% 68.01% -
  Horiz. % 470.83% 133.71% 129.26% 146.62% 158.55% 168.01% 100.00%
Net Worth 61,491 49,061 53,626 56,033 19,799 21,632 46,459 4.78%
  YoY % 25.34% -8.51% -4.30% 183.00% -8.47% -53.44% -
  Horiz. % 132.35% 105.60% 115.43% 120.61% 42.62% 46.56% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 61,491 49,061 53,626 56,033 19,799 21,632 46,459 4.78%
  YoY % 25.34% -8.51% -4.30% 183.00% -8.47% -53.44% -
  Horiz. % 132.35% 105.60% 115.43% 120.61% 42.62% 46.56% 100.00%
NOSH 683,241 545,126 670,333 933,888 329,999 360,545 580,749 2.74%
  YoY % 25.34% -18.68% -28.22% 183.00% -8.47% -37.92% -
  Horiz. % 117.65% 93.87% 115.43% 160.81% 56.82% 62.08% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.52 % 2.12 % 5.51 % 2.87 % -17.37 % -18.98 % 8.76 % -
  YoY % -218.87% -61.52% 91.99% 116.52% 8.48% -316.67% -
  Horiz. % -28.77% 24.20% 62.90% 32.76% -198.29% -216.67% 100.00%
ROE -3.12 % 10.63 % 3.75 % 3.00 % -16.17 % -18.33 % 5.00 % -
  YoY % -129.35% 183.47% 25.00% 118.55% 11.78% -466.60% -
  Horiz. % -62.40% 212.60% 75.00% 60.00% -323.40% -366.60% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.14 4.15 3.38 2.68 6.78 6.49 3.13 23.54%
  YoY % 168.43% 22.78% 26.12% -60.47% 4.47% 107.35% -
  Horiz. % 355.91% 132.59% 107.99% 85.62% 216.61% 207.35% 100.00%
EPS -0.38 0.09 0.30 0.18 -0.97 -1.10 0.40 -
  YoY % -522.22% -70.00% 66.67% 118.56% 11.82% -375.00% -
  Horiz. % -95.00% 22.50% 75.00% 45.00% -242.50% -275.00% 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 0.0800 0.0600 0.0600 0.0600 0.0800 1.98%
  YoY % 0.00% 12.50% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 112.50% 112.50% 100.00% 75.00% 75.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.13 3.01 3.02 3.33 2.98 3.11 2.42 26.92%
  YoY % 236.54% -0.33% -9.31% 11.74% -4.18% 28.51% -
  Horiz. % 418.60% 124.38% 124.79% 137.60% 123.14% 128.51% 100.00%
EPS -0.26 0.69 0.27 0.22 -0.43 -0.53 0.31 -
  YoY % -137.68% 155.56% 22.73% 151.16% 18.87% -270.97% -
  Horiz. % -83.87% 222.58% 87.10% 70.97% -138.71% -170.97% 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 0.0818 0.0653 0.0714 0.0746 0.0263 0.0288 0.0618 4.78%
  YoY % 25.27% -8.54% -4.29% 183.65% -8.68% -53.40% -
  Horiz. % 132.36% 105.66% 115.53% 120.71% 42.56% 46.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0800 0.1150 0.1350 0.0650 0.0600 0.0600 0.0700 -
P/RPS 0.72 2.77 3.99 2.43 0.88 0.92 2.24 -17.22%
  YoY % -74.01% -30.58% 64.20% 176.14% -4.35% -58.93% -
  Horiz. % 32.14% 123.66% 178.12% 108.48% 39.29% 41.07% 100.00%
P/EPS -28.51 12.02 45.00 36.11 -6.19 -5.45 17.50 -
  YoY % -337.19% -73.29% 24.62% 683.36% -13.58% -131.14% -
  Horiz. % -162.91% 68.69% 257.14% 206.34% -35.37% -31.14% 100.00%
EY -3.51 8.32 2.22 2.77 -16.17 -18.33 5.71 -
  YoY % -142.19% 274.77% -19.86% 117.13% 11.78% -421.02% -
  Horiz. % -61.47% 145.71% 38.88% 48.51% -283.19% -321.02% 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 0.89 1.28 1.69 1.08 1.00 1.00 0.88 0.19%
  YoY % -30.47% -24.26% 56.48% 8.00% 0.00% 13.64% -
  Horiz. % 101.14% 145.45% 192.05% 122.73% 113.64% 113.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 -
Price 0.0950 0.1000 0.1550 0.0700 0.0600 0.0800 0.0800 -
P/RPS 0.85 2.41 4.58 2.61 0.88 1.23 2.56 -16.77%
  YoY % -64.73% -47.38% 75.48% 196.59% -28.46% -51.95% -
  Horiz. % 33.20% 94.14% 178.91% 101.95% 34.38% 48.05% 100.00%
P/EPS -33.86 10.45 51.67 38.89 -6.19 -7.27 20.00 -
  YoY % -424.02% -79.78% 32.86% 728.27% 14.86% -136.35% -
  Horiz. % -169.30% 52.25% 258.35% 194.45% -30.95% -36.35% 100.00%
EY -2.95 9.57 1.94 2.57 -16.17 -13.75 5.00 -
  YoY % -130.83% 393.30% -24.51% 115.89% -17.60% -375.00% -
  Horiz. % -59.00% 191.40% 38.80% 51.40% -323.40% -275.00% 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 1.06 1.11 1.94 1.17 1.00 1.33 1.00 0.97%
  YoY % -4.50% -42.78% 65.81% 17.00% -24.81% 33.00% -
  Horiz. % 106.00% 111.00% 194.00% 117.00% 100.00% 133.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers