Highlights

[NOVAMSC] YoY Quarter Result on 2012-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -70.36%    YoY -     514.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 6,477 7,101 8,899 8,628 7,047 6,052 6,350 0.33%
  YoY % -8.79% -20.20% 3.14% 22.44% 16.44% -4.69% -
  Horiz. % 102.00% 111.83% 140.14% 135.87% 110.98% 95.31% 100.00%
PBT 63 642 266 247 48 707 320 -23.72%
  YoY % -90.19% 141.35% 7.69% 414.58% -93.21% 120.94% -
  Horiz. % 19.69% 200.62% 83.12% 77.19% 15.00% 220.94% 100.00%
Tax -3 0 0 0 0 354 139 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 154.68% -
  Horiz. % -2.16% 0.00% 0.00% 0.00% 0.00% 254.68% 100.00%
NP 60 642 266 247 48 1,061 459 -28.75%
  YoY % -90.65% 141.35% 7.69% 414.58% -95.48% 131.15% -
  Horiz. % 13.07% 139.87% 57.95% 53.81% 10.46% 231.15% 100.00%
NP to SH 4,384 639 1,058 257 -62 1,061 459 45.64%
  YoY % 586.07% -39.60% 311.67% 514.52% -105.84% 131.15% -
  Horiz. % 955.12% 139.22% 230.50% 55.99% -13.51% 231.15% 100.00%
Tax Rate 4.76 % - % - % - % - % -50.07 % -43.44 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -15.26% -
  Horiz. % -10.96% 0.00% 0.00% 0.00% 0.00% 115.26% 100.00%
Total Cost 6,417 6,459 8,633 8,381 6,999 4,991 5,891 1.43%
  YoY % -0.65% -25.18% 3.01% 19.75% 40.23% -15.28% -
  Horiz. % 108.93% 109.64% 146.55% 142.27% 118.81% 84.72% 100.00%
Net Worth 3,945,600 23,962 90,685 29,983 49,599 41,261 0 -
  YoY % 16,365.73% -73.58% 202.45% -39.55% 20.21% 0.00% -
  Horiz. % 9,562.52% 58.08% 219.78% 72.67% 120.21% 100.00% -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,945,600 23,962 90,685 29,983 49,599 41,261 0 -
  YoY % 16,365.73% -73.58% 202.45% -39.55% 20.21% 0.00% -
  Horiz. % 9,562.52% 58.08% 219.78% 72.67% 120.21% 100.00% -
NOSH 43,840,000 399,375 1,511,428 428,333 620,000 589,444 355,555 123.02%
  YoY % 10,877.15% -73.58% 252.86% -30.91% 5.18% 65.78% -
  Horiz. % 12,330.00% 112.32% 425.09% 120.47% 174.38% 165.78% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.93 % 9.04 % 2.99 % 2.86 % 0.68 % 17.53 % 7.23 % -28.94%
  YoY % -89.71% 202.34% 4.55% 320.59% -96.12% 142.46% -
  Horiz. % 12.86% 125.03% 41.36% 39.56% 9.41% 242.46% 100.00%
ROE 0.11 % 2.67 % 1.17 % 0.86 % -0.13 % 2.57 % - % -
  YoY % -95.88% 128.21% 36.05% 761.54% -105.06% 0.00% -
  Horiz. % 4.28% 103.89% 45.53% 33.46% -5.06% 100.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.01 1.78 0.59 2.01 1.14 1.03 1.79 -57.86%
  YoY % -99.44% 201.69% -70.65% 76.32% 10.68% -42.46% -
  Horiz. % 0.56% 99.44% 32.96% 112.29% 63.69% 57.54% 100.00%
EPS 0.01 0.16 0.07 0.06 0.01 0.18 0.08 -29.28%
  YoY % -93.75% 128.57% 16.67% 500.00% -94.44% 125.00% -
  Horiz. % 12.50% 200.00% 87.50% 75.00% 12.50% 225.00% 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 0.0900 0.0600 0.0600 0.0700 0.0800 0.0700 0.0000 -
  YoY % 50.00% 0.00% -14.29% -12.50% 14.29% 0.00% -
  Horiz. % 128.57% 85.71% 85.71% 100.00% 114.29% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,060,579
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.61 0.67 0.84 0.81 0.66 0.57 0.60 0.28%
  YoY % -8.96% -20.24% 3.70% 22.73% 15.79% -5.00% -
  Horiz. % 101.67% 111.67% 140.00% 135.00% 110.00% 95.00% 100.00%
EPS 0.41 0.06 0.10 0.02 -0.01 0.10 0.04 47.36%
  YoY % 583.33% -40.00% 400.00% 300.00% -110.00% 150.00% -
  Horiz. % 1,025.00% 150.00% 250.00% 50.00% -25.00% 250.00% 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 3.7202 0.0226 0.0855 0.0283 0.0468 0.0389 0.0000 -
  YoY % 16,361.06% -73.57% 202.12% -39.53% 20.31% 0.00% -
  Horiz. % 9,563.50% 58.10% 219.79% 72.75% 120.31% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1150 0.1300 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 778.39 7.31 11.89 2.98 5.28 6.82 3.36 147.72%
  YoY % 10,548.29% -38.52% 298.99% -43.56% -22.58% 102.98% -
  Horiz. % 23,166.37% 217.56% 353.87% 88.69% 157.14% 202.98% 100.00%
P/EPS 1,150.00 81.25 100.00 100.00 -600.00 38.89 46.48 70.66%
  YoY % 1,315.38% -18.75% 0.00% 116.67% -1,642.81% -16.33% -
  Horiz. % 2,474.18% 174.81% 215.15% 215.15% -1,290.88% 83.67% 100.00%
EY 0.09 1.23 1.00 1.00 -0.17 2.57 2.15 -41.06%
  YoY % -92.68% 23.00% 0.00% 688.24% -106.61% 19.53% -
  Horiz. % 4.19% 57.21% 46.51% 46.51% -7.91% 119.53% 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 1.28 2.17 1.17 0.86 0.75 1.00 0.00 -
  YoY % -41.01% 85.47% 36.05% 14.67% -25.00% 0.00% -
  Horiz. % 128.00% 217.00% 117.00% 86.00% 75.00% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 24/11/09 -
Price 0.1200 0.1950 0.0650 0.0600 0.0800 0.0700 0.0600 -
P/RPS 812.23 10.97 11.04 2.98 7.04 6.82 3.36 149.48%
  YoY % 7,304.10% -0.63% 270.47% -57.67% 3.23% 102.98% -
  Horiz. % 24,173.51% 326.49% 328.57% 88.69% 209.52% 202.98% 100.00%
P/EPS 1,200.00 121.87 92.86 100.00 -800.00 38.89 46.48 71.87%
  YoY % 884.66% 31.24% -7.14% 112.50% -2,157.08% -16.33% -
  Horiz. % 2,581.76% 262.20% 199.78% 215.15% -1,721.17% 83.67% 100.00%
EY 0.08 0.82 1.08 1.00 -0.13 2.57 2.15 -42.21%
  YoY % -90.24% -24.07% 8.00% 869.23% -105.06% 19.53% -
  Horiz. % 3.72% 38.14% 50.23% 46.51% -6.05% 119.53% 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 1.33 3.25 1.08 0.86 1.00 1.00 0.00 -
  YoY % -59.08% 200.93% 25.58% -14.00% 0.00% 0.00% -
  Horiz. % 133.00% 325.00% 108.00% 86.00% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

583  396  595  889 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195+0.025 
 VIVOCOM 0.745-0.11 
 XDL 0.070.00 
 ASIABIO-OR 0.005-0.03 
 KANGER 0.180.00 
 EAH 0.025-0.005 
 KNM 0.205-0.005 
 KSTAR 0.31-0.025 
 IRIS 0.33+0.03 
 AT-WC 0.18+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
5. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
8. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
PARTNERS & BROKERS