Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -27.40%    YoY -     -1.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 30,978 32,283 32,392 30,683 32,270 24,442 22,272 5.65%
  YoY % -4.04% -0.34% 5.57% -4.92% 32.03% 9.74% -
  Horiz. % 139.09% 144.95% 145.44% 137.76% 144.89% 109.74% 100.00%
PBT 525 1,166 722 -4,618 -4,395 281 788 -6.54%
  YoY % -54.97% 61.50% 115.63% -5.07% -1,664.06% -64.34% -
  Horiz. % 66.62% 147.97% 91.62% -586.04% -557.74% 35.66% 100.00%
Tax -15 -3 -1 0 -5 -5 -10 6.98%
  YoY % -400.00% -200.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 30.00% 10.00% -0.00% 50.00% 50.00% 100.00%
NP 510 1,163 721 -4,618 -4,400 276 778 -6.79%
  YoY % -56.15% 61.30% 115.61% -4.95% -1,694.20% -64.52% -
  Horiz. % 65.55% 149.49% 92.67% -593.57% -565.55% 35.48% 100.00%
NP to SH 2,851 2,609 1,626 -4,078 -4,006 1,174 -165 -
  YoY % 9.28% 60.46% 139.87% -1.80% -441.23% 811.52% -
  Horiz. % -1,727.88% -1,581.21% -985.45% 2,471.52% 2,427.88% -711.52% 100.00%
Tax Rate 2.86 % 0.26 % 0.14 % - % - % 1.78 % 1.27 % 14.47%
  YoY % 1,000.00% 85.71% 0.00% 0.00% 0.00% 40.16% -
  Horiz. % 225.20% 20.47% 11.02% 0.00% 0.00% 140.16% 100.00%
Total Cost 30,468 31,120 31,671 35,301 36,670 24,166 21,494 5.98%
  YoY % -2.10% -1.74% -10.28% -3.73% 51.74% 12.43% -
  Horiz. % 141.75% 144.78% 147.35% 164.24% 170.61% 112.43% 100.00%
Net Worth 49,570 76,918 54,199 17,730 22,051 117,399 26,133 11.25%
  YoY % -35.55% 41.92% 205.69% -19.59% -81.22% 349.23% -
  Horiz. % 189.68% 294.33% 207.40% 67.85% 84.38% 449.23% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 49,570 76,918 54,199 17,730 22,051 117,399 26,133 11.25%
  YoY % -35.55% 41.92% 205.69% -19.59% -81.22% 349.23% -
  Horiz. % 189.68% 294.33% 207.40% 67.85% 84.38% 449.23% 100.00%
NOSH 550,786 961,481 903,333 354,608 367,522 1,677,142 373,333 6.69%
  YoY % -42.71% 6.44% 154.74% -3.51% -78.09% 349.23% -
  Horiz. % 147.53% 257.54% 241.96% 94.98% 98.44% 449.23% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.65 % 3.60 % 2.23 % -15.05 % -13.63 % 1.13 % 3.49 % -11.73%
  YoY % -54.17% 61.43% 114.82% -10.42% -1,306.19% -67.62% -
  Horiz. % 47.28% 103.15% 63.90% -431.23% -390.54% 32.38% 100.00%
ROE 5.75 % 3.39 % 3.00 % -23.00 % -18.17 % 1.00 % -0.63 % -
  YoY % 69.62% 13.00% 113.04% -26.58% -1,917.00% 258.73% -
  Horiz. % -912.70% -538.10% -476.19% 3,650.79% 2,884.13% -158.73% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.62 3.36 3.59 8.65 8.78 1.46 5.97 -1.00%
  YoY % 67.26% -6.41% -58.50% -1.48% 501.37% -75.54% -
  Horiz. % 94.14% 56.28% 60.13% 144.89% 147.07% 24.46% 100.00%
EPS 0.10 0.27 0.18 -1.15 -1.09 0.07 0.21 -11.62%
  YoY % -62.96% 50.00% 115.65% -5.50% -1,657.14% -66.67% -
  Horiz. % 47.62% 128.57% 85.71% -547.62% -519.05% 33.33% 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 0.0800 0.0600 0.0500 0.0600 0.0700 0.0700 4.27%
  YoY % 12.50% 33.33% 20.00% -16.67% -14.29% 0.00% -
  Horiz. % 128.57% 114.29% 85.71% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.12 4.30 4.31 4.08 4.29 3.25 2.96 5.66%
  YoY % -4.19% -0.23% 5.64% -4.90% 32.00% 9.80% -
  Horiz. % 139.19% 145.27% 145.61% 137.84% 144.93% 109.80% 100.00%
EPS 0.38 0.35 0.22 -0.54 -0.53 0.16 -0.02 -
  YoY % 8.57% 59.09% 140.74% -1.89% -431.25% 900.00% -
  Horiz. % -1,900.00% -1,750.00% -1,100.00% 2,700.00% 2,650.00% -800.00% 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 0.0660 0.1023 0.0721 0.0236 0.0293 0.1562 0.0348 11.25%
  YoY % -35.48% 41.89% 205.51% -19.45% -81.24% 348.85% -
  Horiz. % 189.66% 293.97% 207.18% 67.82% 84.20% 448.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.0950 0.1750 0.0700 0.0500 0.0800 0.0800 0.0600 -
P/RPS 1.69 5.21 1.95 0.58 0.91 5.49 1.01 8.95%
  YoY % -67.56% 167.18% 236.21% -36.26% -83.42% 443.56% -
  Horiz. % 167.33% 515.84% 193.07% 57.43% 90.10% 543.56% 100.00%
P/EPS 18.35 64.49 38.89 -4.35 -7.34 114.29 -135.76 -
  YoY % -71.55% 65.83% 994.02% 40.74% -106.42% 184.19% -
  Horiz. % -13.52% -47.50% -28.65% 3.20% 5.41% -84.19% 100.00%
EY 5.45 1.55 2.57 -23.00 -13.63 0.88 -0.74 -
  YoY % 251.61% -39.69% 111.17% -68.75% -1,648.86% 218.92% -
  Horiz. % -736.49% -209.46% -347.30% 3,108.11% 1,841.89% -118.92% 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 2.19 1.17 1.00 1.33 1.14 0.86 3.54%
  YoY % -51.60% 87.18% 17.00% -24.81% 16.67% 32.56% -
  Horiz. % 123.26% 254.65% 136.05% 116.28% 154.65% 132.56% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 -
Price 0.1000 0.1800 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 1.78 5.36 1.95 0.69 0.68 4.80 1.01 9.90%
  YoY % -66.79% 174.87% 182.61% 1.47% -85.83% 375.25% -
  Horiz. % 176.24% 530.69% 193.07% 68.32% 67.33% 475.25% 100.00%
P/EPS 19.32 66.33 38.89 -5.22 -5.50 100.00 -135.76 -
  YoY % -70.87% 70.56% 845.02% 5.09% -105.50% 173.66% -
  Horiz. % -14.23% -48.86% -28.65% 3.85% 4.05% -73.66% 100.00%
EY 5.18 1.51 2.57 -19.17 -18.17 1.00 -0.74 -
  YoY % 243.05% -41.25% 113.41% -5.50% -1,917.00% 235.14% -
  Horiz. % -700.00% -204.05% -347.30% 2,590.54% 2,455.41% -135.14% 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 1.11 2.25 1.17 1.20 1.00 1.00 0.86 4.34%
  YoY % -50.67% 92.31% -2.50% 20.00% 0.00% 16.28% -
  Horiz. % 129.07% 261.63% 136.05% 139.53% 116.28% 116.28% 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. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers