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 - 1,060,579
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.18 2.13 2.14 2.36 2.11 2.21 1.71 26.99%
  YoY % 237.09% -0.47% -9.32% 11.85% -4.52% 29.24% -
  Horiz. % 419.88% 124.56% 125.15% 138.01% 123.39% 129.24% 100.00%
EPS -0.18 0.49 0.19 0.16 -0.30 -0.37 0.22 -
  YoY % -136.73% 157.89% 18.75% 153.33% 18.92% -268.18% -
  Horiz. % -81.82% 222.73% 86.36% 72.73% -136.36% -168.18% 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 0.0580 0.0463 0.0506 0.0528 0.0187 0.0204 0.0438 4.79%
  YoY % 25.27% -8.50% -4.17% 182.35% -8.33% -53.42% -
  Horiz. % 132.42% 105.71% 115.53% 120.55% 42.69% 46.58% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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