Highlights

[NOVAMSC] YoY Cumulative Quarter Result on 2019-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -24.02%    YoY -     413.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 53,019 72,974 96,811 30,978 32,283 32,392 30,683 9.54%
  YoY % -27.35% -24.62% 212.52% -4.04% -0.34% 5.57% -
  Horiz. % 172.80% 237.83% 315.52% 100.96% 105.21% 105.57% 100.00%
PBT 2,654 -4,441 -23,448 525 1,166 722 -4,618 -
  YoY % 159.76% 81.06% -4,566.29% -54.97% 61.50% 115.63% -
  Horiz. % -57.47% 96.17% 507.75% -11.37% -25.25% -15.63% 100.00%
Tax 3,915 -33 1,021 -15 -3 -1 0 -
  YoY % 11,963.64% -103.23% 6,906.67% -400.00% -200.00% 0.00% -
  Horiz. % -391,500.00% 3,300.00% -102,100.00% 1,500.00% 300.00% 100.00% -
NP 6,569 -4,474 -22,427 510 1,163 721 -4,618 -
  YoY % 246.83% 80.05% -4,497.45% -56.15% 61.30% 115.61% -
  Horiz. % -142.25% 96.88% 485.64% -11.04% -25.18% -15.61% 100.00%
NP to SH 8,235 -2,624 -20,426 2,851 2,609 1,626 -4,078 -
  YoY % 413.83% 87.15% -816.45% 9.28% 60.46% 139.87% -
  Horiz. % -201.94% 64.35% 500.88% -69.91% -63.98% -39.87% 100.00%
Tax Rate -147.51 % - % - % 2.86 % 0.26 % 0.14 % - % -
  YoY % 0.00% 0.00% 0.00% 1,000.00% 85.71% 0.00% -
  Horiz. % -105,364.28% 0.00% 0.00% 2,042.86% 185.71% 100.00% -
Total Cost 46,450 77,448 119,238 30,468 31,120 31,671 35,301 4.68%
  YoY % -40.02% -35.05% 291.35% -2.10% -1.74% -10.28% -
  Horiz. % 131.58% 219.39% 337.78% 86.31% 88.16% 89.72% 100.00%
Net Worth 52,609 40,994 40,994 49,570 76,918 54,199 17,730 19.86%
  YoY % 28.33% 0.00% -17.30% -35.55% 41.92% 205.69% -
  Horiz. % 296.72% 231.21% 231.21% 279.58% 433.82% 305.69% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 52,609 40,994 40,994 49,570 76,918 54,199 17,730 19.86%
  YoY % 28.33% 0.00% -17.30% -35.55% 41.92% 205.69% -
  Horiz. % 296.72% 231.21% 231.21% 279.58% 433.82% 305.69% 100.00%
NOSH 751,564 683,240 683,240 550,786 961,481 903,333 354,608 13.33%
  YoY % 10.00% 0.00% 24.05% -42.71% 6.44% 154.74% -
  Horiz. % 211.94% 192.67% 192.67% 155.32% 271.14% 254.74% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.39 % -6.13 % -23.17 % 1.65 % 3.60 % 2.23 % -15.05 % -
  YoY % 302.12% 73.54% -1,504.24% -54.17% 61.43% 114.82% -
  Horiz. % -82.33% 40.73% 153.95% -10.96% -23.92% -14.82% 100.00%
ROE 15.65 % -6.40 % -49.83 % 5.75 % 3.39 % 3.00 % -23.00 % -
  YoY % 344.53% 87.16% -966.61% 69.62% 13.00% 113.04% -
  Horiz. % -68.04% 27.83% 216.65% -25.00% -14.74% -13.04% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.05 10.68 14.17 5.62 3.36 3.59 8.65 -3.35%
  YoY % -33.99% -24.63% 152.14% 67.26% -6.41% -58.50% -
  Horiz. % 81.50% 123.47% 163.82% 64.97% 38.84% 41.50% 100.00%
EPS 1.12 -0.38 -3.07 0.10 0.27 0.18 -1.15 -
  YoY % 394.74% 87.62% -3,170.00% -62.96% 50.00% 115.65% -
  Horiz. % -97.39% 33.04% 266.96% -8.70% -23.48% -15.65% 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 0.0700 0.0600 0.0600 0.0900 0.0800 0.0600 0.0500 5.77%
  YoY % 16.67% 0.00% -33.33% 12.50% 33.33% 20.00% -
  Horiz. % 140.00% 120.00% 120.00% 180.00% 160.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.05 9.71 12.88 4.12 4.30 4.31 4.08 9.54%
  YoY % -27.39% -24.61% 212.62% -4.19% -0.23% 5.64% -
  Horiz. % 172.79% 237.99% 315.69% 100.98% 105.39% 105.64% 100.00%
EPS 1.12 -0.35 -2.72 0.38 0.35 0.22 -0.54 -
  YoY % 420.00% 87.13% -815.79% 8.57% 59.09% 140.74% -
  Horiz. % -207.41% 64.81% 503.70% -70.37% -64.81% -40.74% 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 0.0700 0.0545 0.0545 0.0660 0.1023 0.0721 0.0236 19.86%
  YoY % 28.44% 0.00% -17.42% -35.48% 41.89% 205.51% -
  Horiz. % 296.61% 230.93% 230.93% 279.66% 433.47% 305.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1250 0.1000 0.0950 0.0950 0.1750 0.0700 0.0500 -
P/RPS 1.77 0.94 0.67 1.69 5.21 1.95 0.58 20.43%
  YoY % 88.30% 40.30% -60.36% -67.56% 167.18% 236.21% -
  Horiz. % 305.17% 162.07% 115.52% 291.38% 898.28% 336.21% 100.00%
P/EPS 11.41 -26.04 -3.18 18.35 64.49 38.89 -4.35 -
  YoY % 143.82% -718.87% -117.33% -71.55% 65.83% 994.02% -
  Horiz. % -262.30% 598.62% 73.10% -421.84% -1,482.53% -894.02% 100.00%
EY 8.77 -3.84 -31.47 5.45 1.55 2.57 -23.00 -
  YoY % 328.39% 87.80% -677.43% 251.61% -39.69% 111.17% -
  Horiz. % -38.13% 16.70% 136.83% -23.70% -6.74% -11.17% 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 1.79 1.67 1.58 1.06 2.19 1.17 1.00 10.19%
  YoY % 7.19% 5.70% 49.06% -51.60% 87.18% 17.00% -
  Horiz. % 179.00% 167.00% 158.00% 106.00% 219.00% 117.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 31/05/18 31/05/17 24/05/16 28/05/15 29/05/14 31/05/13 -
Price 0.0950 0.1050 0.0800 0.1000 0.1800 0.0700 0.0600 -
P/RPS 1.35 0.98 0.56 1.78 5.36 1.95 0.69 11.83%
  YoY % 37.76% 75.00% -68.54% -66.79% 174.87% 182.61% -
  Horiz. % 195.65% 142.03% 81.16% 257.97% 776.81% 282.61% 100.00%
P/EPS 8.67 -27.34 -2.68 19.32 66.33 38.89 -5.22 -
  YoY % 131.71% -920.15% -113.87% -70.87% 70.56% 845.02% -
  Horiz. % -166.09% 523.75% 51.34% -370.11% -1,270.69% -745.02% 100.00%
EY 11.53 -3.66 -37.37 5.18 1.51 2.57 -19.17 -
  YoY % 415.03% 90.21% -821.43% 243.05% -41.25% 113.41% -
  Horiz. % -60.15% 19.09% 194.94% -27.02% -7.88% -13.41% 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 1.36 1.75 1.33 1.11 2.25 1.17 1.20 2.11%
  YoY % -22.29% 31.58% 19.82% -50.67% 92.31% -2.50% -
  Horiz. % 113.33% 145.83% 110.83% 92.50% 187.50% 97.50% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers