Highlights

[NOVAMSC] YoY Quarter Result on 2018-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     382.58%    YoY -     801.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 11,382 19,392 24,472 6,477 7,101 8,899 8,628 4.72%
  YoY % -41.31% -20.76% 277.83% -8.79% -20.20% 3.14% -
  Horiz. % 131.92% 224.76% 283.63% 75.07% 82.30% 103.14% 100.00%
PBT 1,461 578 102 63 642 266 247 34.46%
  YoY % 152.77% 466.67% 61.90% -90.19% 141.35% 7.69% -
  Horiz. % 591.50% 234.01% 41.30% 25.51% 259.92% 107.69% 100.00%
Tax 0 150 0 -3 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -5,000.00% -0.00% 100.00% - - -
NP 1,461 728 102 60 642 266 247 34.46%
  YoY % 100.69% 613.73% 70.00% -90.65% 141.35% 7.69% -
  Horiz. % 591.50% 294.74% 41.30% 24.29% 259.92% 107.69% 100.00%
NP to SH 8,035 891 102 4,384 639 1,058 257 77.44%
  YoY % 801.80% 773.53% -97.67% 586.07% -39.60% 311.67% -
  Horiz. % 3,126.46% 346.69% 39.69% 1,705.84% 248.64% 411.67% 100.00%
Tax Rate - % -25.95 % - % 4.76 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -545.17% 0.00% 100.00% - - -
Total Cost 9,921 18,664 24,370 6,417 6,459 8,633 8,381 2.85%
  YoY % -46.84% -23.41% 279.77% -0.65% -25.18% 3.01% -
  Horiz. % 118.37% 222.69% 290.78% 76.57% 77.07% 103.01% 100.00%
Net Worth 52,609 47,826 61,491 3,945,600 23,962 90,685 29,983 9.82%
  YoY % 10.00% -22.22% -98.44% 16,365.73% -73.58% 202.45% -
  Horiz. % 175.46% 159.51% 205.09% 13,159.31% 79.92% 302.45% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 52,609 47,826 61,491 3,945,600 23,962 90,685 29,983 9.82%
  YoY % 10.00% -22.22% -98.44% 16,365.73% -73.58% 202.45% -
  Horiz. % 175.46% 159.51% 205.09% 13,159.31% 79.92% 302.45% 100.00%
NOSH 751,564 683,241 683,241 43,840,000 399,375 1,511,428 428,333 9.82%
  YoY % 10.00% 0.00% -98.44% 10,877.15% -73.58% 252.86% -
  Horiz. % 175.46% 159.51% 159.51% 10,235.02% 93.24% 352.86% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.84 % 3.75 % 0.42 % 0.93 % 9.04 % 2.99 % 2.86 % 28.43%
  YoY % 242.40% 792.86% -54.84% -89.71% 202.34% 4.55% -
  Horiz. % 448.95% 131.12% 14.69% 32.52% 316.08% 104.55% 100.00%
ROE 15.27 % 1.86 % 0.17 % 0.11 % 2.67 % 1.17 % 0.86 % 61.48%
  YoY % 720.97% 994.12% 54.55% -95.88% 128.21% 36.05% -
  Horiz. % 1,775.58% 216.28% 19.77% 12.79% 310.47% 136.05% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.51 2.84 3.58 0.01 1.78 0.59 2.01 -4.65%
  YoY % -46.83% -20.67% 35,700.00% -99.44% 201.69% -70.65% -
  Horiz. % 75.12% 141.29% 178.11% 0.50% 88.56% 29.35% 100.00%
EPS 1.07 0.13 0.00 0.01 0.16 0.07 0.06 61.60%
  YoY % 723.08% 0.00% 0.00% -93.75% 128.57% 16.67% -
  Horiz. % 1,783.33% 216.67% 0.00% 16.67% 266.67% 116.67% 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 0.0700 0.0900 0.0900 0.0600 0.0600 0.0700 -
  YoY % 0.00% -22.22% 0.00% 50.00% 0.00% -14.29% -
  Horiz. % 100.00% 100.00% 128.57% 128.57% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 758,666
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.51 2.58 3.26 0.86 0.94 1.18 1.15 4.64%
  YoY % -41.47% -20.86% 279.07% -8.51% -20.34% 2.61% -
  Horiz. % 131.30% 224.35% 283.48% 74.78% 81.74% 102.61% 100.00%
EPS 1.07 0.12 0.01 0.58 0.09 0.14 0.03 81.38%
  YoY % 791.67% 1,100.00% -98.28% 544.44% -35.71% 366.67% -
  Horiz. % 3,566.67% 400.00% 33.33% 1,933.33% 300.00% 466.67% 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 0.0636 0.0818 5.2498 0.0319 0.1207 0.0399 9.82%
  YoY % 10.06% -22.25% -98.44% 16,357.05% -73.57% 202.51% -
  Horiz. % 175.44% 159.40% 205.01% 13,157.39% 79.95% 302.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1650 0.0800 0.0900 0.1150 0.1300 0.0700 0.0600 -
P/RPS 10.90 2.82 2.51 778.39 7.31 11.89 2.98 24.12%
  YoY % 286.52% 12.35% -99.68% 10,548.29% -38.52% 298.99% -
  Horiz. % 365.77% 94.63% 84.23% 26,120.47% 245.30% 398.99% 100.00%
P/EPS 15.43 61.35 602.86 1,150.00 81.25 100.00 100.00 -26.75%
  YoY % -74.85% -89.82% -47.58% 1,315.38% -18.75% 0.00% -
  Horiz. % 15.43% 61.35% 602.86% 1,150.00% 81.25% 100.00% 100.00%
EY 6.48 1.63 0.17 0.09 1.23 1.00 1.00 36.52%
  YoY % 297.55% 858.82% 88.89% -92.68% 23.00% 0.00% -
  Horiz. % 648.00% 163.00% 17.00% 9.00% 123.00% 100.00% 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 2.36 1.14 1.00 1.28 2.17 1.17 0.86 18.31%
  YoY % 107.02% 14.00% -21.87% -41.01% 85.47% 36.05% -
  Horiz. % 274.42% 132.56% 116.28% 148.84% 252.33% 136.05% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 28/11/16 25/11/15 27/11/14 27/11/13 27/11/12 -
Price 0.1400 0.1050 0.0900 0.1200 0.1950 0.0650 0.0600 -
P/RPS 9.24 3.70 2.51 812.23 10.97 11.04 2.98 20.75%
  YoY % 149.73% 47.41% -99.69% 7,304.10% -0.63% 270.47% -
  Horiz. % 310.07% 124.16% 84.23% 27,256.04% 368.12% 370.47% 100.00%
P/EPS 13.10 80.52 602.86 1,200.00 121.87 92.86 100.00 -28.72%
  YoY % -83.73% -86.64% -49.76% 884.66% 31.24% -7.14% -
  Horiz. % 13.10% 80.52% 602.86% 1,200.00% 121.87% 92.86% 100.00%
EY 7.64 1.24 0.17 0.08 0.82 1.08 1.00 40.32%
  YoY % 516.13% 629.41% 112.50% -90.24% -24.07% 8.00% -
  Horiz. % 764.00% 124.00% 17.00% 8.00% 82.00% 108.00% 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 2.00 1.50 1.00 1.33 3.25 1.08 0.86 15.10%
  YoY % 33.33% 50.00% -24.81% -59.08% 200.93% 25.58% -
  Horiz. % 232.56% 174.42% 116.28% 154.65% 377.91% 125.58% 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.
 


 

49  140  356  1660 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.14-0.005 
 MYEG 1.36-0.03 
 PUC 0.0950.00 
 DAYANG 1.30-0.03 
 HIBISCS 1.08-0.02 
 HUBLINE 0.055-0.005 
 ORION 0.2150.00 
 HUAAN 0.25-0.005 
Partners & Brokers