Highlights

[NOVAMSC] YoY Quarter Result on 2011-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 14-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -106.78%    YoY -     -105.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 7,101 8,899 8,628 7,047 6,052 6,350 6,109 2.54%
  YoY % -20.20% 3.14% 22.44% 16.44% -4.69% 3.94% -
  Horiz. % 116.24% 145.67% 141.23% 115.35% 99.07% 103.95% 100.00%
PBT 642 266 247 48 707 320 313 12.71%
  YoY % 141.35% 7.69% 414.58% -93.21% 120.94% 2.24% -
  Horiz. % 205.11% 84.98% 78.91% 15.34% 225.88% 102.24% 100.00%
Tax 0 0 0 0 354 139 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 154.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 254.68% 100.00% -
NP 642 266 247 48 1,061 459 313 12.71%
  YoY % 141.35% 7.69% 414.58% -95.48% 131.15% 46.65% -
  Horiz. % 205.11% 84.98% 78.91% 15.34% 338.98% 146.65% 100.00%
NP to SH 639 1,058 257 -62 1,061 459 313 12.63%
  YoY % -39.60% 311.67% 514.52% -105.84% 131.15% 46.65% -
  Horiz. % 204.15% 338.02% 82.11% -19.81% 338.98% 146.65% 100.00%
Tax Rate - % - % - % - % -50.07 % -43.44 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -15.26% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 115.26% 100.00% -
Total Cost 6,459 8,633 8,381 6,999 4,991 5,891 5,796 1.82%
  YoY % -25.18% 3.01% 19.75% 40.23% -15.28% 1.64% -
  Horiz. % 111.44% 148.95% 144.60% 120.76% 86.11% 101.64% 100.00%
Net Worth 23,962 90,685 29,983 49,599 41,261 0 20,866 2.33%
  YoY % -73.58% 202.45% -39.55% 20.21% 0.00% 0.00% -
  Horiz. % 114.84% 434.60% 143.69% 237.70% 197.74% 0.00% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 23,962 90,685 29,983 49,599 41,261 0 20,866 2.33%
  YoY % -73.58% 202.45% -39.55% 20.21% 0.00% 0.00% -
  Horiz. % 114.84% 434.60% 143.69% 237.70% 197.74% 0.00% 100.00%
NOSH 399,375 1,511,428 428,333 620,000 589,444 355,555 347,777 2.33%
  YoY % -73.58% 252.86% -30.91% 5.18% 65.78% 2.24% -
  Horiz. % 114.84% 434.60% 123.16% 178.27% 169.49% 102.24% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.04 % 2.99 % 2.86 % 0.68 % 17.53 % 7.23 % 5.12 % 9.93%
  YoY % 202.34% 4.55% 320.59% -96.12% 142.46% 41.21% -
  Horiz. % 176.56% 58.40% 55.86% 13.28% 342.38% 141.21% 100.00%
ROE 2.67 % 1.17 % 0.86 % -0.13 % 2.57 % - % 1.50 % 10.08%
  YoY % 128.21% 36.05% 761.54% -105.06% 0.00% 0.00% -
  Horiz. % 178.00% 78.00% 57.33% -8.67% 171.33% 0.00% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.78 0.59 2.01 1.14 1.03 1.79 1.76 0.19%
  YoY % 201.69% -70.65% 76.32% 10.68% -42.46% 1.70% -
  Horiz. % 101.14% 33.52% 114.20% 64.77% 58.52% 101.70% 100.00%
EPS 0.16 0.07 0.06 0.01 0.18 0.08 0.09 10.06%
  YoY % 128.57% 16.67% 500.00% -94.44% 125.00% -11.11% -
  Horiz. % 177.78% 77.78% 66.67% 11.11% 200.00% 88.89% 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 0.0600 0.0600 0.0700 0.0800 0.0700 0.0000 0.0600 -
  YoY % 0.00% -14.29% -12.50% 14.29% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 116.67% 133.33% 116.67% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.94 1.18 1.15 0.94 0.81 0.84 0.81 2.51%
  YoY % -20.34% 2.61% 22.34% 16.05% -3.57% 3.70% -
  Horiz. % 116.05% 145.68% 141.98% 116.05% 100.00% 103.70% 100.00%
EPS 0.09 0.14 0.03 -0.01 0.14 0.06 0.04 14.46%
  YoY % -35.71% 366.67% 400.00% -107.14% 133.33% 50.00% -
  Horiz. % 225.00% 350.00% 75.00% -25.00% 350.00% 150.00% 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 0.0319 0.1207 0.0399 0.0660 0.0549 0.0000 0.0278 2.32%
  YoY % -73.57% 202.51% -39.55% 20.22% 0.00% 0.00% -
  Horiz. % 114.75% 434.17% 143.53% 237.41% 197.48% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.1300 0.0700 0.0600 0.0600 0.0700 0.0600 0.0500 -
P/RPS 7.31 11.89 2.98 5.28 6.82 3.36 2.85 16.99%
  YoY % -38.52% 298.99% -43.56% -22.58% 102.98% 17.89% -
  Horiz. % 256.49% 417.19% 104.56% 185.26% 239.30% 117.89% 100.00%
P/EPS 81.25 100.00 100.00 -600.00 38.89 46.48 55.56 6.54%
  YoY % -18.75% 0.00% 116.67% -1,642.81% -16.33% -16.34% -
  Horiz. % 146.24% 179.99% 179.99% -1,079.91% 70.00% 83.66% 100.00%
EY 1.23 1.00 1.00 -0.17 2.57 2.15 1.80 -6.15%
  YoY % 23.00% 0.00% 688.24% -106.61% 19.53% 19.44% -
  Horiz. % 68.33% 55.56% 55.56% -9.44% 142.78% 119.44% 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 2.17 1.17 0.86 0.75 1.00 0.00 0.83 17.36%
  YoY % 85.47% 36.05% 14.67% -25.00% 0.00% 0.00% -
  Horiz. % 261.45% 140.96% 103.61% 90.36% 120.48% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 24/11/09 26/11/08 -
Price 0.1950 0.0650 0.0600 0.0800 0.0700 0.0600 0.0500 -
P/RPS 10.97 11.04 2.98 7.04 6.82 3.36 2.85 25.17%
  YoY % -0.63% 270.47% -57.67% 3.23% 102.98% 17.89% -
  Horiz. % 384.91% 387.37% 104.56% 247.02% 239.30% 117.89% 100.00%
P/EPS 121.87 92.86 100.00 -800.00 38.89 46.48 55.56 13.98%
  YoY % 31.24% -7.14% 112.50% -2,157.08% -16.33% -16.34% -
  Horiz. % 219.35% 167.13% 179.99% -1,439.88% 70.00% 83.66% 100.00%
EY 0.82 1.08 1.00 -0.13 2.57 2.15 1.80 -12.28%
  YoY % -24.07% 8.00% 869.23% -105.06% 19.53% 19.44% -
  Horiz. % 45.56% 60.00% 55.56% -7.22% 142.78% 119.44% 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 3.25 1.08 0.86 1.00 1.00 0.00 0.83 25.53%
  YoY % 200.93% 25.58% -14.00% 0.00% 0.00% 0.00% -
  Horiz. % 391.57% 130.12% 103.61% 120.48% 120.48% 0.00% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers