Highlights

[NOVAMSC] YoY Quarter Result on 2013-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     135.11%    YoY -     311.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 24,472 6,477 7,101 8,899 8,628 7,047 6,052 26.19%
  YoY % 277.83% -8.79% -20.20% 3.14% 22.44% 16.44% -
  Horiz. % 404.36% 107.02% 117.33% 147.04% 142.56% 116.44% 100.00%
PBT 102 63 642 266 247 48 707 -27.56%
  YoY % 61.90% -90.19% 141.35% 7.69% 414.58% -93.21% -
  Horiz. % 14.43% 8.91% 90.81% 37.62% 34.94% 6.79% 100.00%
Tax 0 -3 0 0 0 0 354 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -0.85% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 102 60 642 266 247 48 1,061 -32.29%
  YoY % 70.00% -90.65% 141.35% 7.69% 414.58% -95.48% -
  Horiz. % 9.61% 5.66% 60.51% 25.07% 23.28% 4.52% 100.00%
NP to SH 102 4,384 639 1,058 257 -62 1,061 -32.29%
  YoY % -97.67% 586.07% -39.60% 311.67% 514.52% -105.84% -
  Horiz. % 9.61% 413.20% 60.23% 99.72% 24.22% -5.84% 100.00%
Tax Rate - % 4.76 % - % - % - % - % -50.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -9.51% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 24,370 6,417 6,459 8,633 8,381 6,999 4,991 30.22%
  YoY % 279.77% -0.65% -25.18% 3.01% 19.75% 40.23% -
  Horiz. % 488.28% 128.57% 129.41% 172.97% 167.92% 140.23% 100.00%
Net Worth 61,491 3,945,600 23,962 90,685 29,983 49,599 41,261 6.87%
  YoY % -98.44% 16,365.73% -73.58% 202.45% -39.55% 20.21% -
  Horiz. % 149.03% 9,562.52% 58.08% 219.78% 72.67% 120.21% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,491 3,945,600 23,962 90,685 29,983 49,599 41,261 6.87%
  YoY % -98.44% 16,365.73% -73.58% 202.45% -39.55% 20.21% -
  Horiz. % 149.03% 9,562.52% 58.08% 219.78% 72.67% 120.21% 100.00%
NOSH 683,241 43,840,000 399,375 1,511,428 428,333 620,000 589,444 2.49%
  YoY % -98.44% 10,877.15% -73.58% 252.86% -30.91% 5.18% -
  Horiz. % 115.91% 7,437.51% 67.75% 256.42% 72.67% 105.18% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.42 % 0.93 % 9.04 % 2.99 % 2.86 % 0.68 % 17.53 % -46.28%
  YoY % -54.84% -89.71% 202.34% 4.55% 320.59% -96.12% -
  Horiz. % 2.40% 5.31% 51.57% 17.06% 16.31% 3.88% 100.00%
ROE 0.17 % 0.11 % 2.67 % 1.17 % 0.86 % -0.13 % 2.57 % -36.38%
  YoY % 54.55% -95.88% 128.21% 36.05% 761.54% -105.06% -
  Horiz. % 6.61% 4.28% 103.89% 45.53% 33.46% -5.06% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.58 0.01 1.78 0.59 2.01 1.14 1.03 23.05%
  YoY % 35,700.00% -99.44% 201.69% -70.65% 76.32% 10.68% -
  Horiz. % 347.57% 0.97% 172.82% 57.28% 195.15% 110.68% 100.00%
EPS 0.00 0.01 0.16 0.07 0.06 0.01 0.18 -
  YoY % 0.00% -93.75% 128.57% 16.67% 500.00% -94.44% -
  Horiz. % 0.00% 5.56% 88.89% 38.89% 33.33% 5.56% 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 0.0900 0.0600 0.0600 0.0700 0.0800 0.0700 4.27%
  YoY % 0.00% 50.00% 0.00% -14.29% -12.50% 14.29% -
  Horiz. % 128.57% 128.57% 85.71% 85.71% 100.00% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.26 0.86 0.94 1.18 1.15 0.94 0.81 26.09%
  YoY % 279.07% -8.51% -20.34% 2.61% 22.34% 16.05% -
  Horiz. % 402.47% 106.17% 116.05% 145.68% 141.98% 116.05% 100.00%
EPS 0.01 0.58 0.09 0.14 0.03 -0.01 0.14 -35.56%
  YoY % -98.28% 544.44% -35.71% 366.67% 400.00% -107.14% -
  Horiz. % 7.14% 414.29% 64.29% 100.00% 21.43% -7.14% 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 0.0818 5.2498 0.0319 0.1207 0.0399 0.0660 0.0549 6.87%
  YoY % -98.44% 16,357.05% -73.57% 202.51% -39.55% 20.22% -
  Horiz. % 149.00% 9,562.48% 58.11% 219.85% 72.68% 120.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0900 0.1150 0.1300 0.0700 0.0600 0.0600 0.0700 -
P/RPS 2.51 778.39 7.31 11.89 2.98 5.28 6.82 -15.33%
  YoY % -99.68% 10,548.29% -38.52% 298.99% -43.56% -22.58% -
  Horiz. % 36.80% 11,413.34% 107.18% 174.34% 43.70% 77.42% 100.00%
P/EPS 602.86 1,150.00 81.25 100.00 100.00 -600.00 38.89 57.84%
  YoY % -47.58% 1,315.38% -18.75% 0.00% 116.67% -1,642.81% -
  Horiz. % 1,550.17% 2,957.06% 208.92% 257.14% 257.14% -1,542.81% 100.00%
EY 0.17 0.09 1.23 1.00 1.00 -0.17 2.57 -36.38%
  YoY % 88.89% -92.68% 23.00% 0.00% 688.24% -106.61% -
  Horiz. % 6.61% 3.50% 47.86% 38.91% 38.91% -6.61% 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 1.00 1.28 2.17 1.17 0.86 0.75 1.00 -
  YoY % -21.87% -41.01% 85.47% 36.05% 14.67% -25.00% -
  Horiz. % 100.00% 128.00% 217.00% 117.00% 86.00% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 -
Price 0.0900 0.1200 0.1950 0.0650 0.0600 0.0800 0.0700 -
P/RPS 2.51 812.23 10.97 11.04 2.98 7.04 6.82 -15.33%
  YoY % -99.69% 7,304.10% -0.63% 270.47% -57.67% 3.23% -
  Horiz. % 36.80% 11,909.53% 160.85% 161.88% 43.70% 103.23% 100.00%
P/EPS 602.86 1,200.00 121.87 92.86 100.00 -800.00 38.89 57.84%
  YoY % -49.76% 884.66% 31.24% -7.14% 112.50% -2,157.08% -
  Horiz. % 1,550.17% 3,085.63% 313.37% 238.78% 257.14% -2,057.08% 100.00%
EY 0.17 0.08 0.82 1.08 1.00 -0.13 2.57 -36.38%
  YoY % 112.50% -90.24% -24.07% 8.00% 869.23% -105.06% -
  Horiz. % 6.61% 3.11% 31.91% 42.02% 38.91% -5.06% 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 1.00 1.33 3.25 1.08 0.86 1.00 1.00 -
  YoY % -24.81% -59.08% 200.93% 25.58% -14.00% 0.00% -
  Horiz. % 100.00% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers