Highlights

[NOVAMSC] YoY Quarter Result on 2009-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     -43.52%    YoY -     105.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 8,872 6,281 5,094 4,427 3,916 4,296 3,039 19.53%
  YoY % 41.25% 23.30% 15.07% 13.05% -8.85% 41.36% -
  Horiz. % 291.94% 206.68% 167.62% 145.67% 128.86% 141.36% 100.00%
PBT 47 -1,310 78 61 -1,079 1,089 -7,379 -
  YoY % 103.59% -1,779.49% 27.87% 105.65% -199.08% 114.76% -
  Horiz. % -0.64% 17.75% -1.06% -0.83% 14.62% -14.76% 100.00%
Tax -5 -5 -10 0 -7 -5 -7 -5.45%
  YoY % 0.00% 50.00% 0.00% 0.00% -40.00% 28.57% -
  Horiz. % 71.43% 71.43% 142.86% -0.00% 100.00% 71.43% 100.00%
NP 42 -1,315 68 61 -1,086 1,084 -7,386 -
  YoY % 103.19% -2,033.82% 11.48% 105.62% -200.18% 114.68% -
  Horiz. % -0.57% 17.80% -0.92% -0.83% 14.70% -14.68% 100.00%
NP to SH -40 -1,148 -1,111 61 -1,086 1,084 -7,386 -58.06%
  YoY % 96.52% -3.33% -1,921.31% 105.62% -200.18% 114.68% -
  Horiz. % 0.54% 15.54% 15.04% -0.83% 14.70% -14.68% 100.00%
Tax Rate 10.64 % - % 12.82 % - % - % 0.46 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,313.04% 0.00% 2,786.96% 0.00% 0.00% 100.00% -
Total Cost 8,830 7,596 5,026 4,366 5,002 3,212 10,425 -2.73%
  YoY % 16.25% 51.13% 15.12% -12.71% 55.73% -69.19% -
  Horiz. % 84.70% 72.86% 48.21% 41.88% 47.98% 30.81% 100.00%
Net Worth 23,999 24,351 25,900 21,350 20,362 15,055 14,041 9.34%
  YoY % -1.44% -5.98% 21.31% 4.85% 35.25% 7.22% -
  Horiz. % 170.92% 173.42% 184.45% 152.05% 145.01% 107.22% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 23,999 24,351 25,900 21,350 20,362 15,055 14,041 9.34%
  YoY % -1.44% -5.98% 21.31% 4.85% 35.25% 7.22% -
  Horiz. % 170.92% 173.42% 184.45% 152.05% 145.01% 107.22% 100.00%
NOSH 400,000 347,878 370,000 305,000 339,375 301,111 280,836 6.07%
  YoY % 14.98% -5.98% 21.31% -10.13% 12.71% 7.22% -
  Horiz. % 142.43% 123.87% 131.75% 108.60% 120.84% 107.22% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.47 % -20.94 % 1.33 % 1.38 % -27.73 % 25.23 % -243.04 % -
  YoY % 102.24% -1,674.44% -3.62% 104.98% -209.91% 110.38% -
  Horiz. % -0.19% 8.62% -0.55% -0.57% 11.41% -10.38% 100.00%
ROE -0.17 % -4.71 % -4.29 % 0.29 % -5.33 % 7.20 % -52.60 % -61.52%
  YoY % 96.39% -9.79% -1,579.31% 105.44% -174.03% 113.69% -
  Horiz. % 0.32% 8.95% 8.16% -0.55% 10.13% -13.69% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.22 1.81 1.38 1.45 1.15 1.43 1.08 12.75%
  YoY % 22.65% 31.16% -4.83% 26.09% -19.58% 32.41% -
  Horiz. % 205.56% 167.59% 127.78% 134.26% 106.48% 132.41% 100.00%
EPS 0.01 -0.33 0.02 0.02 -0.32 0.36 -2.63 -
  YoY % 103.03% -1,750.00% 0.00% 106.25% -188.89% 113.69% -
  Horiz. % -0.38% 12.55% -0.76% -0.76% 12.17% -13.69% 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 0.0600 0.0700 0.0700 0.0700 0.0600 0.0500 0.0500 3.08%
  YoY % -14.29% 0.00% 0.00% 16.67% 20.00% 0.00% -
  Horiz. % 120.00% 140.00% 140.00% 140.00% 120.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.83 0.59 0.48 0.42 0.37 0.40 0.29 19.14%
  YoY % 40.68% 22.92% 14.29% 13.51% -7.50% 37.93% -
  Horiz. % 286.21% 203.45% 165.52% 144.83% 127.59% 137.93% 100.00%
EPS 0.00 -0.11 -0.10 0.01 -0.10 0.10 -0.69 -
  YoY % 0.00% -10.00% -1,100.00% 110.00% -200.00% 114.49% -
  Horiz. % -0.00% 15.94% 14.49% -1.45% 14.49% -14.49% 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 0.0226 0.0229 0.0243 0.0201 0.0191 0.0141 0.0132 9.37%
  YoY % -1.31% -5.76% 20.90% 5.24% 35.46% 6.82% -
  Horiz. % 171.21% 173.48% 184.09% 152.27% 144.70% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.0800 0.0800 0.0600 0.0500 0.0800 0.1400 0.1500 -
P/RPS 3.61 4.43 4.36 3.44 6.93 9.81 13.86 -20.07%
  YoY % -18.51% 1.61% 26.74% -50.36% -29.36% -29.22% -
  Horiz. % 26.05% 31.96% 31.46% 24.82% 50.00% 70.78% 100.00%
P/EPS -800.00 -24.24 -19.98 250.00 -25.00 38.89 -5.70 127.79%
  YoY % -3,200.33% -21.32% -107.99% 1,100.00% -164.28% 782.28% -
  Horiz. % 14,035.09% 425.26% 350.53% -4,385.96% 438.60% -682.28% 100.00%
EY -0.13 -4.13 -5.00 0.40 -4.00 2.57 -17.53 -55.81%
  YoY % 96.85% 17.40% -1,350.00% 110.00% -255.64% 114.66% -
  Horiz. % 0.74% 23.56% 28.52% -2.28% 22.82% -14.66% 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 1.14 0.86 0.71 1.33 2.80 3.00 -12.67%
  YoY % 16.67% 32.56% 21.13% -46.62% -52.50% -6.67% -
  Horiz. % 44.33% 38.00% 28.67% 23.67% 44.33% 93.33% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 29/05/07 26/05/06 -
Price 0.0600 0.0700 0.0600 0.0600 0.0600 0.1200 0.1100 -
P/RPS 2.71 3.88 4.36 4.13 5.20 8.41 10.17 -19.77%
  YoY % -30.15% -11.01% 5.57% -20.58% -38.17% -17.31% -
  Horiz. % 26.65% 38.15% 42.87% 40.61% 51.13% 82.69% 100.00%
P/EPS -600.00 -21.21 -19.98 300.00 -18.75 33.33 -4.18 128.65%
  YoY % -2,728.85% -6.16% -106.66% 1,700.00% -156.26% 897.37% -
  Horiz. % 14,354.07% 507.42% 477.99% -7,177.03% 448.56% -797.37% 100.00%
EY -0.17 -4.71 -5.00 0.33 -5.33 3.00 -23.91 -56.12%
  YoY % 96.39% 5.80% -1,615.15% 106.19% -277.67% 112.55% -
  Horiz. % 0.71% 19.70% 20.91% -1.38% 22.29% -12.55% 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 1.00 0.86 0.86 1.00 2.40 2.20 -12.30%
  YoY % 0.00% 16.28% 0.00% -14.00% -58.33% 9.09% -
  Horiz. % 45.45% 45.45% 39.09% 39.09% 45.45% 109.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+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!
PARTNERS & BROKERS