Highlights

[NOVAMSC] YoY Quarter Result on 2017-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -24.24%    YoY -     123.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 18,111 18,974 21,586 7,950 6,849 7,850 4,192 27.61%
  YoY % -4.55% -12.10% 171.52% 16.08% -12.75% 87.26% -
  Horiz. % 432.04% 452.62% 514.93% 189.65% 163.38% 187.26% 100.00%
PBT 1,063 181 -2,845 235 158 85 -4,389 -
  YoY % 487.29% 106.36% -1,310.64% 48.73% 85.88% 101.94% -
  Horiz. % -24.22% -4.12% 64.82% -5.35% -3.60% -1.94% 100.00%
Tax -1 23 0 -3 0 0 0 -
  YoY % -104.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% -766.67% -0.00% 100.00% - - -
NP 1,062 204 -2,845 232 158 85 -4,389 -
  YoY % 420.59% 107.17% -1,326.29% 46.84% 85.88% 101.94% -
  Horiz. % -24.20% -4.65% 64.82% -5.29% -3.60% -1.94% 100.00%
NP to SH 1,138 675 -2,845 -483 1,148 172 -4,326 -
  YoY % 68.59% 123.73% -489.03% -142.07% 567.44% 103.98% -
  Horiz. % -26.31% -15.60% 65.77% 11.17% -26.54% -3.98% 100.00%
Tax Rate 0.09 % -12.71 % - % 1.28 % - % - % - % -
  YoY % 100.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.03% -992.97% 0.00% 100.00% - - -
Total Cost 17,049 18,770 24,431 7,718 6,691 7,765 8,581 12.12%
  YoY % -9.17% -23.17% 216.55% 15.35% -13.83% -9.51% -
  Horiz. % 198.68% 218.74% 284.71% 89.94% 77.97% 90.49% 100.00%
Net Worth 60,125 40,994 61,491 49,061 229,599 51,599 23,812 16.68%
  YoY % 46.67% -33.33% 25.34% -78.63% 344.96% 116.69% -
  Horiz. % 252.49% 172.15% 258.23% 206.03% 964.19% 216.69% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 60,125 40,994 61,491 49,061 229,599 51,599 23,812 16.68%
  YoY % 46.67% -33.33% 25.34% -78.63% 344.96% 116.69% -
  Horiz. % 252.49% 172.15% 258.23% 206.03% 964.19% 216.69% 100.00%
NOSH 751,564 683,241 683,241 545,126 2,870,000 860,000 396,880 11.22%
  YoY % 10.00% 0.00% 25.34% -81.01% 233.72% 116.69% -
  Horiz. % 189.37% 172.15% 172.15% 137.35% 723.14% 216.69% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.86 % 1.08 % -13.18 % 2.92 % 2.31 % 1.08 % -104.70 % -
  YoY % 442.59% 108.19% -551.37% 26.41% 113.89% 101.03% -
  Horiz. % -5.60% -1.03% 12.59% -2.79% -2.21% -1.03% 100.00%
ROE 1.89 % 1.65 % -4.63 % -0.98 % 0.50 % 0.33 % -18.17 % -
  YoY % 14.55% 135.64% -372.45% -296.00% 51.52% 101.82% -
  Horiz. % -10.40% -9.08% 25.48% 5.39% -2.75% -1.82% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.41 2.78 3.16 1.46 0.24 0.91 1.06 14.66%
  YoY % -13.31% -12.03% 116.44% 508.33% -73.63% -14.15% -
  Horiz. % 227.36% 262.26% 298.11% 137.74% 22.64% 85.85% 100.00%
EPS 0.15 0.10 -0.42 0.04 0.04 0.02 -1.09 -
  YoY % 50.00% 123.81% -1,150.00% 0.00% 100.00% 101.83% -
  Horiz. % -13.76% -9.17% 38.53% -3.67% -3.67% -1.83% 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 0.0800 0.0600 0.0900 0.0900 0.0800 0.0600 0.0600 4.91%
  YoY % 33.33% -33.33% 0.00% 12.50% 33.33% 0.00% -
  Horiz. % 133.33% 100.00% 150.00% 150.00% 133.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.41 2.52 2.87 1.06 0.91 1.04 0.56 27.52%
  YoY % -4.37% -12.20% 170.75% 16.48% -12.50% 85.71% -
  Horiz. % 430.36% 450.00% 512.50% 189.29% 162.50% 185.71% 100.00%
EPS 0.15 0.09 -0.38 -0.06 0.15 0.02 -0.58 -
  YoY % 66.67% 123.68% -533.33% -140.00% 650.00% 103.45% -
  Horiz. % -25.86% -15.52% 65.52% 10.34% -25.86% -3.45% 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 0.0800 0.0545 0.0818 0.0653 0.3055 0.0687 0.0317 16.67%
  YoY % 46.79% -33.37% 25.27% -78.63% 344.69% 116.72% -
  Horiz. % 252.37% 171.92% 258.04% 205.99% 963.72% 216.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1050 0.1300 0.0800 0.1150 0.1350 0.0650 0.0600 -
P/RPS 4.36 4.68 2.53 7.89 56.57 7.12 5.68 -4.31%
  YoY % -6.84% 84.98% -67.93% -86.05% 694.52% 25.35% -
  Horiz. % 76.76% 82.39% 44.54% 138.91% 995.95% 125.35% 100.00%
P/EPS 69.34 131.59 -19.21 -129.79 337.50 325.00 -5.50 -
  YoY % -47.31% 785.01% 85.20% -138.46% 3.85% 6,009.09% -
  Horiz. % -1,260.73% -2,392.55% 349.27% 2,359.82% -6,136.36% -5,909.09% 100.00%
EY 1.44 0.76 -5.20 -0.77 0.30 0.31 -18.17 -
  YoY % 89.47% 114.62% -575.32% -356.67% -3.23% 101.71% -
  Horiz. % -7.93% -4.18% 28.62% 4.24% -1.65% -1.71% 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 1.31 2.17 0.89 1.28 1.69 1.08 1.00 4.60%
  YoY % -39.63% 143.82% -30.47% -24.26% 56.48% 8.00% -
  Horiz. % 131.00% 217.00% 89.00% 128.00% 169.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 -
Price 0.1200 0.1150 0.0950 0.1000 0.1550 0.0700 0.0600 -
P/RPS 4.98 4.14 3.01 6.86 64.95 7.67 5.68 -2.17%
  YoY % 20.29% 37.54% -56.12% -89.44% 746.81% 35.04% -
  Horiz. % 87.68% 72.89% 52.99% 120.77% 1,143.49% 135.04% 100.00%
P/EPS 79.25 116.40 -22.81 -112.86 387.50 350.00 -5.50 -
  YoY % -31.92% 610.30% 79.79% -129.13% 10.71% 6,463.64% -
  Horiz. % -1,440.91% -2,116.36% 414.73% 2,052.00% -7,045.45% -6,363.64% 100.00%
EY 1.26 0.86 -4.38 -0.89 0.26 0.29 -18.17 -
  YoY % 46.51% 119.63% -392.13% -442.31% -10.34% 101.60% -
  Horiz. % -6.93% -4.73% 24.11% 4.90% -1.43% -1.60% 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 1.50 1.92 1.06 1.11 1.94 1.17 1.00 6.99%
  YoY % -21.87% 81.13% -4.50% -42.78% 65.81% 17.00% -
  Horiz. % 150.00% 192.00% 106.00% 111.00% 194.00% 117.00% 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.
 


 

193  190  467  1453 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 TRIVE 0.010.00 
 ARMADA 0.530.00 
 FINTEC 0.085+0.005 
 HSI-H8F 0.27+0.02 
 HSI-C7F 0.245-0.025 
 ALAM-WA 0.055+0.005 
 MTAG 0.595+0.025 
 SAPNRG 0.2950.00 
 FPGROUP 0.57+0.025 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers