Highlights

[NOVAMSC] YoY Quarter Result on 2013-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -83.74%    YoY -     103.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 21,586 7,950 6,849 7,850 4,192 8,959 6,604 21.80%
  YoY % 171.52% 16.08% -12.75% 87.26% -53.21% 35.66% -
  Horiz. % 326.86% 120.38% 103.71% 118.87% 63.48% 135.66% 100.00%
PBT -2,845 235 158 85 -4,389 -4,710 188 -
  YoY % -1,310.64% 48.73% 85.88% 101.94% 6.82% -2,605.32% -
  Horiz. % -1,513.30% 125.00% 84.04% 45.21% -2,334.57% -2,505.32% 100.00%
Tax 0 -3 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% - - - - -
NP -2,845 232 158 85 -4,389 -4,710 188 -
  YoY % -1,326.29% 46.84% 85.88% 101.94% 6.82% -2,605.32% -
  Horiz. % -1,513.30% 123.40% 84.04% 45.21% -2,334.57% -2,505.32% 100.00%
NP to SH -2,845 -483 1,148 172 -4,326 -4,817 645 -
  YoY % -489.03% -142.07% 567.44% 103.98% 10.19% -846.82% -
  Horiz. % -441.09% -74.88% 177.98% 26.67% -670.70% -746.82% 100.00%
Tax Rate - % 1.28 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 24,431 7,718 6,691 7,765 8,581 13,669 6,416 24.94%
  YoY % 216.55% 15.35% -13.83% -9.51% -37.22% 113.05% -
  Horiz. % 380.78% 120.29% 104.29% 121.03% 133.74% 213.05% 100.00%
Net Worth 61,491 49,061 229,599 51,599 23,812 24,702 103,199 -8.26%
  YoY % 25.34% -78.63% 344.96% 116.69% -3.60% -76.06% -
  Horiz. % 59.58% 47.54% 222.48% 50.00% 23.07% 23.94% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 61,491 49,061 229,599 51,599 23,812 24,702 103,199 -8.26%
  YoY % 25.34% -78.63% 344.96% 116.69% -3.60% -76.06% -
  Horiz. % 59.58% 47.54% 222.48% 50.00% 23.07% 23.94% 100.00%
NOSH 683,241 545,126 2,870,000 860,000 396,880 411,709 1,289,999 -10.04%
  YoY % 25.34% -81.01% 233.72% 116.69% -3.60% -68.08% -
  Horiz. % 52.96% 42.26% 222.48% 66.67% 30.77% 31.92% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -13.18 % 2.92 % 2.31 % 1.08 % -104.70 % -52.57 % 2.85 % -
  YoY % -551.37% 26.41% 113.89% 101.03% -99.16% -1,944.56% -
  Horiz. % -462.46% 102.46% 81.05% 37.89% -3,673.68% -1,844.56% 100.00%
ROE -4.63 % -0.98 % 0.50 % 0.33 % -18.17 % -19.50 % 0.63 % -
  YoY % -372.45% -296.00% 51.52% 101.82% 6.82% -3,195.24% -
  Horiz. % -734.92% -155.56% 79.37% 52.38% -2,884.13% -3,095.24% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.16 1.46 0.24 0.91 1.06 2.18 0.51 35.49%
  YoY % 116.44% 508.33% -73.63% -14.15% -51.38% 327.45% -
  Horiz. % 619.61% 286.27% 47.06% 178.43% 207.84% 427.45% 100.00%
EPS -0.42 0.04 0.04 0.02 -1.09 -1.17 0.05 -
  YoY % -1,150.00% 0.00% 100.00% 101.83% 6.84% -2,440.00% -
  Horiz. % -840.00% 80.00% 80.00% 40.00% -2,180.00% -2,340.00% 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 0.0900 0.0800 0.0600 0.0600 0.0600 0.0800 1.98%
  YoY % 0.00% 12.50% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 112.50% 112.50% 100.00% 75.00% 75.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.87 1.06 0.91 1.04 0.56 1.19 0.88 21.76%
  YoY % 170.75% 16.48% -12.50% 85.71% -52.94% 35.23% -
  Horiz. % 326.14% 120.45% 103.41% 118.18% 63.64% 135.23% 100.00%
EPS -0.38 -0.06 0.15 0.02 -0.58 -0.64 0.09 -
  YoY % -533.33% -140.00% 650.00% 103.45% 9.38% -811.11% -
  Horiz. % -422.22% -66.67% 166.67% 22.22% -644.44% -711.11% 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 0.0653 0.3055 0.0687 0.0317 0.0329 0.1373 -8.26%
  YoY % 25.27% -78.63% 344.69% 116.72% -3.65% -76.04% -
  Horiz. % 59.58% 47.56% 222.51% 50.04% 23.09% 23.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0800 0.1150 0.1350 0.0650 0.0600 0.0600 0.0700 -
P/RPS 2.53 7.89 56.57 7.12 5.68 2.76 13.67 -24.49%
  YoY % -67.93% -86.05% 694.52% 25.35% 105.80% -79.81% -
  Horiz. % 18.51% 57.72% 413.83% 52.08% 41.55% 20.19% 100.00%
P/EPS -19.21 -129.79 337.50 325.00 -5.50 -5.13 140.00 -
  YoY % 85.20% -138.46% 3.85% 6,009.09% -7.21% -103.66% -
  Horiz. % -13.72% -92.71% 241.07% 232.14% -3.93% -3.66% 100.00%
EY -5.20 -0.77 0.30 0.31 -18.17 -19.50 0.71 -
  YoY % -575.32% -356.67% -3.23% 101.71% 6.82% -2,846.48% -
  Horiz. % -732.39% -108.45% 42.25% 43.66% -2,559.16% -2,746.48% 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 0.89 1.28 1.69 1.08 1.00 1.00 0.88 0.19%
  YoY % -30.47% -24.26% 56.48% 8.00% 0.00% 13.64% -
  Horiz. % 101.14% 145.45% 192.05% 122.73% 113.64% 113.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 -
Price 0.0950 0.1000 0.1550 0.0700 0.0600 0.0800 0.0800 -
P/RPS 3.01 6.86 64.95 7.67 5.68 3.68 15.63 -23.99%
  YoY % -56.12% -89.44% 746.81% 35.04% 54.35% -76.46% -
  Horiz. % 19.26% 43.89% 415.55% 49.07% 36.34% 23.54% 100.00%
P/EPS -22.81 -112.86 387.50 350.00 -5.50 -6.84 160.00 -
  YoY % 79.79% -129.13% 10.71% 6,463.64% 19.59% -104.28% -
  Horiz. % -14.26% -70.54% 242.19% 218.75% -3.44% -4.28% 100.00%
EY -4.38 -0.89 0.26 0.29 -18.17 -14.63 0.63 -
  YoY % -392.13% -442.31% -10.34% 101.60% -24.20% -2,422.22% -
  Horiz. % -695.24% -141.27% 41.27% 46.03% -2,884.13% -2,322.22% 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 1.06 1.11 1.94 1.17 1.00 1.33 1.00 0.97%
  YoY % -4.50% -42.78% 65.81% 17.00% -24.81% 33.00% -
  Horiz. % 106.00% 111.00% 194.00% 117.00% 100.00% 133.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers