Highlights

[NOVAMSC] YoY Quarter Result on 2011-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 01-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -277.98%    YoY -     -3.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 7,380 8,300 8,872 6,281 5,094 4,427 3,916 11.13%
  YoY % -11.08% -6.45% 41.25% 23.30% 15.07% 13.05% -
  Horiz. % 188.46% 211.95% 226.56% 160.39% 130.08% 113.05% 100.00%
PBT 6 -727 47 -1,310 78 61 -1,079 -
  YoY % 100.83% -1,646.81% 103.59% -1,779.49% 27.87% 105.65% -
  Horiz. % -0.56% 67.38% -4.36% 121.41% -7.23% -5.65% 100.00%
Tax -1 0 -5 -5 -10 0 -7 -27.69%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 14.29% -0.00% 71.43% 71.43% 142.86% -0.00% 100.00%
NP 5 -727 42 -1,315 68 61 -1,086 -
  YoY % 100.69% -1,830.95% 103.19% -2,033.82% 11.48% 105.62% -
  Horiz. % -0.46% 66.94% -3.87% 121.09% -6.26% -5.62% 100.00%
NP to SH -55 -872 -40 -1,148 -1,111 61 -1,086 -39.16%
  YoY % 93.69% -2,080.00% 96.52% -3.33% -1,921.31% 105.62% -
  Horiz. % 5.06% 80.29% 3.68% 105.71% 102.30% -5.62% 100.00%
Tax Rate 16.67 % - % 10.64 % - % 12.82 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.03% 0.00% 83.00% 0.00% 100.00% - -
Total Cost 7,375 9,027 8,830 7,596 5,026 4,366 5,002 6.68%
  YoY % -18.30% 2.23% 16.25% 51.13% 15.12% -12.71% -
  Horiz. % 147.44% 180.47% 176.53% 151.86% 100.48% 87.29% 100.00%
Net Worth 51,599 24,222 23,999 24,351 25,900 21,350 20,362 16.75%
  YoY % 113.03% 0.93% -1.44% -5.98% 21.31% 4.85% -
  Horiz. % 253.41% 118.96% 117.86% 119.59% 127.19% 104.85% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 51,599 24,222 23,999 24,351 25,900 21,350 20,362 16.75%
  YoY % 113.03% 0.93% -1.44% -5.98% 21.31% 4.85% -
  Horiz. % 253.41% 118.96% 117.86% 119.59% 127.19% 104.85% 100.00%
NOSH 860,000 484,444 400,000 347,878 370,000 305,000 339,375 16.75%
  YoY % 77.52% 21.11% 14.98% -5.98% 21.31% -10.13% -
  Horiz. % 253.41% 142.75% 117.86% 102.51% 109.02% 89.87% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.07 % -8.76 % 0.47 % -20.94 % 1.33 % 1.38 % -27.73 % -
  YoY % 100.80% -1,963.83% 102.24% -1,674.44% -3.62% 104.98% -
  Horiz. % -0.25% 31.59% -1.69% 75.51% -4.80% -4.98% 100.00%
ROE -0.11 % -3.60 % -0.17 % -4.71 % -4.29 % 0.29 % -5.33 % -47.61%
  YoY % 96.94% -2,017.65% 96.39% -9.79% -1,579.31% 105.44% -
  Horiz. % 2.06% 67.54% 3.19% 88.37% 80.49% -5.44% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.86 1.71 2.22 1.81 1.38 1.45 1.15 -4.73%
  YoY % -49.71% -22.97% 22.65% 31.16% -4.83% 26.09% -
  Horiz. % 74.78% 148.70% 193.04% 157.39% 120.00% 126.09% 100.00%
EPS 0.00 -0.18 0.01 -0.33 0.02 0.02 -0.32 -
  YoY % 0.00% -1,900.00% 103.03% -1,750.00% 0.00% 106.25% -
  Horiz. % -0.00% 56.25% -3.12% 103.13% -6.25% -6.25% 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 0.0500 0.0600 0.0700 0.0700 0.0700 0.0600 -
  YoY % 20.00% -16.67% -14.29% 0.00% 0.00% 16.67% -
  Horiz. % 100.00% 83.33% 100.00% 116.67% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.98 1.10 1.18 0.84 0.68 0.59 0.52 11.13%
  YoY % -10.91% -6.78% 40.48% 23.53% 15.25% 13.46% -
  Horiz. % 188.46% 211.54% 226.92% 161.54% 130.77% 113.46% 100.00%
EPS -0.01 -0.12 -0.01 -0.15 -0.15 0.01 -0.14 -35.57%
  YoY % 91.67% -1,100.00% 93.33% 0.00% -1,600.00% 107.14% -
  Horiz. % 7.14% 85.71% 7.14% 107.14% 107.14% -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 0.0687 0.0322 0.0319 0.0324 0.0345 0.0284 0.0271 16.76%
  YoY % 113.35% 0.94% -1.54% -6.09% 21.48% 4.80% -
  Horiz. % 253.51% 118.82% 117.71% 119.56% 127.31% 104.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.0700 0.0500 0.0800 0.0800 0.0600 0.0500 0.0800 -
P/RPS 8.16 2.92 3.61 4.43 4.36 3.44 6.93 2.76%
  YoY % 179.45% -19.11% -18.51% 1.61% 26.74% -50.36% -
  Horiz. % 117.75% 42.14% 52.09% 63.92% 62.91% 49.64% 100.00%
P/EPS -1,094.55 -27.78 -800.00 -24.24 -19.98 250.00 -25.00 87.68%
  YoY % -3,840.06% 96.53% -3,200.33% -21.32% -107.99% 1,100.00% -
  Horiz. % 4,378.20% 111.12% 3,200.00% 96.96% 79.92% -1,000.00% 100.00%
EY -0.09 -3.60 -0.13 -4.13 -5.00 0.40 -4.00 -46.85%
  YoY % 97.50% -2,669.23% 96.85% 17.40% -1,350.00% 110.00% -
  Horiz. % 2.25% 90.00% 3.25% 103.25% 125.00% -10.00% 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 1.17 1.00 1.33 1.14 0.86 0.71 1.33 -2.11%
  YoY % 17.00% -24.81% 16.67% 32.56% 21.13% -46.62% -
  Horiz. % 87.97% 75.19% 100.00% 85.71% 64.66% 53.38% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 -
Price 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 0.0600 -
P/RPS 8.16 3.50 2.71 3.88 4.36 4.13 5.20 7.80%
  YoY % 133.14% 29.15% -30.15% -11.01% 5.57% -20.58% -
  Horiz. % 156.92% 67.31% 52.12% 74.62% 83.85% 79.42% 100.00%
P/EPS -1,094.55 -33.33 -600.00 -21.21 -19.98 300.00 -18.75 96.90%
  YoY % -3,183.98% 94.44% -2,728.85% -6.16% -106.66% 1,700.00% -
  Horiz. % 5,837.60% 177.76% 3,200.00% 113.12% 106.56% -1,600.00% 100.00%
EY -0.09 -3.00 -0.17 -4.71 -5.00 0.33 -5.33 -49.33%
  YoY % 97.00% -1,664.71% 96.39% 5.80% -1,615.15% 106.19% -
  Horiz. % 1.69% 56.29% 3.19% 88.37% 93.81% -6.19% 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 1.17 1.20 1.00 1.00 0.86 0.86 1.00 2.65%
  YoY % -2.50% 20.00% 0.00% 16.28% 0.00% -14.00% -
  Horiz. % 117.00% 120.00% 100.00% 100.00% 86.00% 86.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers