Highlights

[NOVAMSC] YoY Quarter Result on 2009-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -30.77%    YoY -     46.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,628 7,047 6,052 6,350 6,109 4,807 4,013 13.59%
  YoY % 22.44% 16.44% -4.69% 3.94% 27.09% 19.79% -
  Horiz. % 215.00% 175.60% 150.81% 158.24% 152.23% 119.79% 100.00%
PBT 247 48 707 320 313 -501 -59 -
  YoY % 414.58% -93.21% 120.94% 2.24% 162.48% -749.15% -
  Horiz. % -418.64% -81.36% -1,198.31% -542.37% -530.51% 849.15% 100.00%
Tax 0 0 354 139 0 0 0 -
  YoY % 0.00% 0.00% 154.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 254.68% 100.00% - - -
NP 247 48 1,061 459 313 -501 -59 -
  YoY % 414.58% -95.48% 131.15% 46.65% 162.48% -749.15% -
  Horiz. % -418.64% -81.36% -1,798.31% -777.97% -530.51% 849.15% 100.00%
NP to SH 257 -62 1,061 459 313 -501 -59 -
  YoY % 514.52% -105.84% 131.15% 46.65% 162.48% -749.15% -
  Horiz. % -435.59% 105.08% -1,798.31% -777.97% -530.51% 849.15% 100.00%
Tax Rate - % - % -50.07 % -43.44 % - % - % - % -
  YoY % 0.00% 0.00% -15.26% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.26% 100.00% - - -
Total Cost 8,381 6,999 4,991 5,891 5,796 5,308 4,072 12.77%
  YoY % 19.75% 40.23% -15.28% 1.64% 9.19% 30.35% -
  Horiz. % 205.82% 171.88% 122.57% 144.67% 142.34% 130.35% 100.00%
Net Worth 29,983 49,599 41,261 0 20,866 20,039 17,699 9.17%
  YoY % -39.55% 20.21% 0.00% 0.00% 4.13% 13.22% -
  Horiz. % 169.40% 280.23% 233.11% 0.00% 117.89% 113.22% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 29,983 49,599 41,261 0 20,866 20,039 17,699 9.17%
  YoY % -39.55% 20.21% 0.00% 0.00% 4.13% 13.22% -
  Horiz. % 169.40% 280.23% 233.11% 0.00% 117.89% 113.22% 100.00%
NOSH 428,333 620,000 589,444 355,555 347,777 333,999 295,000 6.41%
  YoY % -30.91% 5.18% 65.78% 2.24% 4.13% 13.22% -
  Horiz. % 145.20% 210.17% 199.81% 120.53% 117.89% 113.22% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.86 % 0.68 % 17.53 % 7.23 % 5.12 % -10.42 % -1.47 % -
  YoY % 320.59% -96.12% 142.46% 41.21% 149.14% -608.84% -
  Horiz. % -194.56% -46.26% -1,192.52% -491.84% -348.30% 708.84% 100.00%
ROE 0.86 % -0.13 % 2.57 % - % 1.50 % -2.50 % -0.33 % -
  YoY % 761.54% -105.06% 0.00% 0.00% 160.00% -657.58% -
  Horiz. % -260.61% 39.39% -778.79% 0.00% -454.55% 757.58% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.01 1.14 1.03 1.79 1.76 1.44 1.36 6.72%
  YoY % 76.32% 10.68% -42.46% 1.70% 22.22% 5.88% -
  Horiz. % 147.79% 83.82% 75.74% 131.62% 129.41% 105.88% 100.00%
EPS 0.06 0.01 0.18 0.08 0.09 -0.15 -0.02 -
  YoY % 500.00% -94.44% 125.00% -11.11% 160.00% -650.00% -
  Horiz. % -300.00% -50.00% -900.00% -400.00% -450.00% 750.00% 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 0.0700 0.0800 0.0700 0.0000 0.0600 0.0600 0.0600 2.60%
  YoY % -12.50% 14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 133.33% 116.67% 0.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.15 0.94 0.81 0.84 0.81 0.64 0.53 13.77%
  YoY % 22.34% 16.05% -3.57% 3.70% 26.56% 20.75% -
  Horiz. % 216.98% 177.36% 152.83% 158.49% 152.83% 120.75% 100.00%
EPS 0.03 -0.01 0.14 0.06 0.04 -0.07 -0.01 -
  YoY % 400.00% -107.14% 133.33% 50.00% 157.14% -600.00% -
  Horiz. % -300.00% 100.00% -1,400.00% -600.00% -400.00% 700.00% 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 0.0399 0.0660 0.0549 0.0000 0.0278 0.0267 0.0236 9.14%
  YoY % -39.55% 20.22% 0.00% 0.00% 4.12% 13.14% -
  Horiz. % 169.07% 279.66% 232.63% 0.00% 117.80% 113.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.0600 0.0600 0.0700 0.0600 0.0500 0.0900 0.0900 -
P/RPS 2.98 5.28 6.82 3.36 2.85 6.25 6.62 -12.45%
  YoY % -43.56% -22.58% 102.98% 17.89% -54.40% -5.59% -
  Horiz. % 45.02% 79.76% 103.02% 50.76% 43.05% 94.41% 100.00%
P/EPS 100.00 -600.00 38.89 46.48 55.56 -60.00 -450.00 -
  YoY % 116.67% -1,642.81% -16.33% -16.34% 192.60% 86.67% -
  Horiz. % -22.22% 133.33% -8.64% -10.33% -12.35% 13.33% 100.00%
EY 1.00 -0.17 2.57 2.15 1.80 -1.67 -0.22 -
  YoY % 688.24% -106.61% 19.53% 19.44% 207.78% -659.09% -
  Horiz. % -454.55% 77.27% -1,168.18% -977.27% -818.18% 759.09% 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 0.86 0.75 1.00 0.00 0.83 1.50 1.50 -8.85%
  YoY % 14.67% -25.00% 0.00% 0.00% -44.67% 0.00% -
  Horiz. % 57.33% 50.00% 66.67% 0.00% 55.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 14/11/11 15/11/10 24/11/09 26/11/08 28/11/07 28/11/06 -
Price 0.0600 0.0800 0.0700 0.0600 0.0500 0.0900 0.1000 -
P/RPS 2.98 7.04 6.82 3.36 2.85 6.25 7.35 -13.96%
  YoY % -57.67% 3.23% 102.98% 17.89% -54.40% -14.97% -
  Horiz. % 40.54% 95.78% 92.79% 45.71% 38.78% 85.03% 100.00%
P/EPS 100.00 -800.00 38.89 46.48 55.56 -60.00 -500.00 -
  YoY % 112.50% -2,157.08% -16.33% -16.34% 192.60% 88.00% -
  Horiz. % -20.00% 160.00% -7.78% -9.30% -11.11% 12.00% 100.00%
EY 1.00 -0.13 2.57 2.15 1.80 -1.67 -0.20 -
  YoY % 869.23% -105.06% 19.53% 19.44% 207.78% -735.00% -
  Horiz. % -500.00% 65.00% -1,285.00% -1,075.00% -900.00% 835.00% 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 0.86 1.00 1.00 0.00 0.83 1.50 1.67 -10.46%
  YoY % -14.00% 0.00% 0.00% 0.00% -44.67% -10.18% -
  Horiz. % 51.50% 59.88% 59.88% 0.00% 49.70% 89.82% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers