Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2017-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     49.02%    YoY -     207.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 42,347 58,931 76,099 22,636 22,667 25,012 22,384 11.21%
  YoY % -28.14% -22.56% 236.19% -0.14% -9.38% 11.74% -
  Horiz. % 189.18% 263.27% 339.97% 101.13% 101.26% 111.74% 100.00%
PBT 5,355 979 -1,891 487 1,248 717 -3,888 -
  YoY % 446.99% 151.77% -488.30% -60.98% 74.06% 118.44% -
  Horiz. % -137.73% -25.18% 48.64% -12.53% -32.10% -18.44% 100.00%
Tax 3,915 322 -26 -7 0 0 0 -
  YoY % 1,115.84% 1,338.46% -271.43% 0.00% 0.00% 0.00% -
  Horiz. % -55,928.57% -4,600.00% 371.43% 100.00% - - -
NP 9,270 1,301 -1,917 480 1,248 717 -3,888 -
  YoY % 612.53% 167.87% -499.38% -61.54% 74.06% 118.44% -
  Horiz. % -238.43% -33.46% 49.31% -12.35% -32.10% -18.44% 100.00%
NP to SH 10,838 2,052 -1,917 5,217 2,011 1,681 -3,201 -
  YoY % 428.17% 207.04% -136.75% 159.42% 19.63% 152.51% -
  Horiz. % -338.58% -64.10% 59.89% -162.98% -62.82% -52.51% 100.00%
Tax Rate -73.11 % -32.89 % - % 1.44 % - % - % - % -
  YoY % -122.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5,077.08% -2,284.03% 0.00% 100.00% - - -
Total Cost 33,077 57,630 78,016 22,156 21,419 24,295 26,272 3.91%
  YoY % -42.60% -26.13% 252.12% 3.44% -11.84% -7.53% -
  Horiz. % 125.90% 219.36% 296.95% 84.33% 81.53% 92.47% 100.00%
Net Worth 60,125 40,994 61,491 49,061 53,626 56,033 19,799 20.33%
  YoY % 46.67% -33.33% 25.34% -8.51% -4.30% 183.00% -
  Horiz. % 303.66% 207.04% 310.56% 247.78% 270.84% 283.00% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 60,125 40,994 61,491 49,061 53,626 56,033 19,799 20.33%
  YoY % 46.67% -33.33% 25.34% -8.51% -4.30% 183.00% -
  Horiz. % 303.66% 207.04% 310.56% 247.78% 270.84% 283.00% 100.00%
NOSH 751,564 683,241 683,241 545,126 670,333 933,888 329,999 14.70%
  YoY % 10.00% 0.00% 25.34% -18.68% -28.22% 183.00% -
  Horiz. % 227.75% 207.04% 207.04% 165.19% 203.13% 283.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 21.89 % 2.21 % -2.52 % 2.12 % 5.51 % 2.87 % -17.37 % -
  YoY % 890.50% 187.70% -218.87% -61.52% 91.99% 116.52% -
  Horiz. % -126.02% -12.72% 14.51% -12.20% -31.72% -16.52% 100.00%
ROE 18.03 % 5.01 % -3.12 % 10.63 % 3.75 % 3.00 % -16.17 % -
  YoY % 259.88% 260.58% -129.35% 183.47% 25.00% 118.55% -
  Horiz. % -111.50% -30.98% 19.29% -65.74% -23.19% -18.55% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.63 8.63 11.14 4.15 3.38 2.68 6.78 -3.05%
  YoY % -34.76% -22.53% 168.43% 22.78% 26.12% -60.47% -
  Horiz. % 83.04% 127.29% 164.31% 61.21% 49.85% 39.53% 100.00%
EPS 1.48 0.30 -0.38 0.09 0.30 0.18 -0.97 -
  YoY % 393.33% 178.95% -522.22% -70.00% 66.67% 118.56% -
  Horiz. % -152.58% -30.93% 39.18% -9.28% -30.93% -18.56% 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 0.0800 0.0600 0.0900 0.0900 0.0800 0.0600 0.0600 4.91%
  YoY % 33.33% -33.33% 0.00% 12.50% 33.33% 0.00% -
  Horiz. % 133.33% 100.00% 150.00% 150.00% 133.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.63 7.84 10.13 3.01 3.02 3.33 2.98 11.18%
  YoY % -28.19% -22.61% 236.54% -0.33% -9.31% 11.74% -
  Horiz. % 188.93% 263.09% 339.93% 101.01% 101.34% 111.74% 100.00%
EPS 1.48 0.27 -0.26 0.69 0.27 0.22 -0.43 -
  YoY % 448.15% 203.85% -137.68% 155.56% 22.73% 151.16% -
  Horiz. % -344.19% -62.79% 60.47% -160.47% -62.79% -51.16% 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 0.0800 0.0545 0.0818 0.0653 0.0714 0.0746 0.0263 20.36%
  YoY % 46.79% -33.37% 25.27% -8.54% -4.29% 183.65% -
  Horiz. % 304.18% 207.22% 311.03% 248.29% 271.48% 283.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1050 0.1300 0.0800 0.1150 0.1350 0.0650 0.0600 -
P/RPS 1.86 1.51 0.72 2.77 3.99 2.43 0.88 13.28%
  YoY % 23.18% 109.72% -74.01% -30.58% 64.20% 176.14% -
  Horiz. % 211.36% 171.59% 81.82% 314.77% 453.41% 276.14% 100.00%
P/EPS 7.28 43.29 -28.51 12.02 45.00 36.11 -6.19 -
  YoY % -83.18% 251.84% -337.19% -73.29% 24.62% 683.36% -
  Horiz. % -117.61% -699.35% 460.58% -194.18% -726.98% -583.36% 100.00%
EY 13.73 2.31 -3.51 8.32 2.22 2.77 -16.17 -
  YoY % 494.37% 165.81% -142.19% 274.77% -19.86% 117.13% -
  Horiz. % -84.91% -14.29% 21.71% -51.45% -13.73% -17.13% 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 1.31 2.17 0.89 1.28 1.69 1.08 1.00 4.60%
  YoY % -39.63% 143.82% -30.47% -24.26% 56.48% 8.00% -
  Horiz. % 131.00% 217.00% 89.00% 128.00% 169.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 -
Price 0.1200 0.1150 0.0950 0.1000 0.1550 0.0700 0.0600 -
P/RPS 2.13 1.33 0.85 2.41 4.58 2.61 0.88 15.87%
  YoY % 60.15% 56.47% -64.73% -47.38% 75.48% 196.59% -
  Horiz. % 242.05% 151.14% 96.59% 273.86% 520.45% 296.59% 100.00%
P/EPS 8.32 38.29 -33.86 10.45 51.67 38.89 -6.19 -
  YoY % -78.27% 213.08% -424.02% -79.78% 32.86% 728.27% -
  Horiz. % -134.41% -618.58% 547.01% -168.82% -834.73% -628.27% 100.00%
EY 12.02 2.61 -2.95 9.57 1.94 2.57 -16.17 -
  YoY % 360.54% 188.47% -130.83% 393.30% -24.51% 115.89% -
  Horiz. % -74.34% -16.14% 18.24% -59.18% -12.00% -15.89% 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 1.50 1.92 1.06 1.11 1.94 1.17 1.00 6.99%
  YoY % -21.87% 81.13% -4.50% -42.78% 65.81% 17.00% -
  Horiz. % 150.00% 192.00% 106.00% 111.00% 194.00% 117.00% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers