Highlights

[NOVAMSC] YoY Quarter Result on 2012-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     99.17%    YoY -     96.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 9,616 7,380 8,300 8,872 6,281 5,094 4,427 13.79%
  YoY % 30.30% -11.08% -6.45% 41.25% 23.30% 15.07% -
  Horiz. % 217.21% 166.70% 187.49% 200.41% 141.88% 115.07% 100.00%
PBT -94 6 -727 47 -1,310 78 61 -
  YoY % -1,666.67% 100.83% -1,646.81% 103.59% -1,779.49% 27.87% -
  Horiz. % -154.10% 9.84% -1,191.80% 77.05% -2,147.54% 127.87% 100.00%
Tax -3 -1 0 -5 -5 -10 0 -
  YoY % -200.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 30.00% 10.00% -0.00% 50.00% 50.00% 100.00% -
NP -97 5 -727 42 -1,315 68 61 -
  YoY % -2,040.00% 100.69% -1,830.95% 103.19% -2,033.82% 11.48% -
  Horiz. % -159.02% 8.20% -1,191.80% 68.85% -2,155.74% 111.48% 100.00%
NP to SH 583 -55 -872 -40 -1,148 -1,111 61 45.65%
  YoY % 1,160.00% 93.69% -2,080.00% 96.52% -3.33% -1,921.31% -
  Horiz. % 955.74% -90.16% -1,429.51% -65.57% -1,881.97% -1,821.31% 100.00%
Tax Rate - % 16.67 % - % 10.64 % - % 12.82 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.03% 0.00% 83.00% 0.00% 100.00% -
Total Cost 9,713 7,375 9,027 8,830 7,596 5,026 4,366 14.25%
  YoY % 31.70% -18.30% 2.23% 16.25% 51.13% 15.12% -
  Horiz. % 222.47% 168.92% 206.76% 202.24% 173.98% 115.12% 100.00%
Net Worth 233,199 51,599 24,222 23,999 24,351 25,900 21,350 48.93%
  YoY % 351.94% 113.03% 0.93% -1.44% -5.98% 21.31% -
  Horiz. % 1,092.27% 241.69% 113.45% 112.41% 114.06% 121.31% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 233,199 51,599 24,222 23,999 24,351 25,900 21,350 48.93%
  YoY % 351.94% 113.03% 0.93% -1.44% -5.98% 21.31% -
  Horiz. % 1,092.27% 241.69% 113.45% 112.41% 114.06% 121.31% 100.00%
NOSH 2,915,000 860,000 484,444 400,000 347,878 370,000 305,000 45.65%
  YoY % 238.95% 77.52% 21.11% 14.98% -5.98% 21.31% -
  Horiz. % 955.74% 281.97% 158.83% 131.15% 114.06% 121.31% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -1.01 % 0.07 % -8.76 % 0.47 % -20.94 % 1.33 % 1.38 % -
  YoY % -1,542.86% 100.80% -1,963.83% 102.24% -1,674.44% -3.62% -
  Horiz. % -73.19% 5.07% -634.78% 34.06% -1,517.39% 96.38% 100.00%
ROE 0.25 % -0.11 % -3.60 % -0.17 % -4.71 % -4.29 % 0.29 % -2.44%
  YoY % 327.27% 96.94% -2,017.65% 96.39% -9.79% -1,579.31% -
  Horiz. % 86.21% -37.93% -1,241.38% -58.62% -1,624.14% -1,479.31% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.33 0.86 1.71 2.22 1.81 1.38 1.45 -21.85%
  YoY % -61.63% -49.71% -22.97% 22.65% 31.16% -4.83% -
  Horiz. % 22.76% 59.31% 117.93% 153.10% 124.83% 95.17% 100.00%
EPS -0.02 0.00 -0.18 0.01 -0.33 0.02 0.02 -
  YoY % 0.00% 0.00% -1,900.00% 103.03% -1,750.00% 0.00% -
  Horiz. % -100.00% 0.00% -900.00% 50.00% -1,650.00% 100.00% 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 0.0800 0.0600 0.0500 0.0600 0.0700 0.0700 0.0700 2.25%
  YoY % 33.33% 20.00% -16.67% -14.29% 0.00% 0.00% -
  Horiz. % 114.29% 85.71% 71.43% 85.71% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.28 0.98 1.10 1.18 0.84 0.68 0.59 13.77%
  YoY % 30.61% -10.91% -6.78% 40.48% 23.53% 15.25% -
  Horiz. % 216.95% 166.10% 186.44% 200.00% 142.37% 115.25% 100.00%
EPS 0.08 -0.01 -0.12 -0.01 -0.15 -0.15 0.01 41.40%
  YoY % 900.00% 91.67% -1,100.00% 93.33% 0.00% -1,600.00% -
  Horiz. % 800.00% -100.00% -1,200.00% -100.00% -1,500.00% -1,500.00% 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 0.3103 0.0687 0.0322 0.0319 0.0324 0.0345 0.0284 48.94%
  YoY % 351.67% 113.35% 0.94% -1.54% -6.09% 21.48% -
  Horiz. % 1,092.61% 241.90% 113.38% 112.32% 114.08% 121.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1750 0.0700 0.0500 0.0800 0.0800 0.0600 0.0500 -
P/RPS 53.05 8.16 2.92 3.61 4.43 4.36 3.44 57.74%
  YoY % 550.12% 179.45% -19.11% -18.51% 1.61% 26.74% -
  Horiz. % 1,542.15% 237.21% 84.88% 104.94% 128.78% 126.74% 100.00%
P/EPS 875.00 -1,094.55 -27.78 -800.00 -24.24 -19.98 250.00 23.21%
  YoY % 179.94% -3,840.06% 96.53% -3,200.33% -21.32% -107.99% -
  Horiz. % 350.00% -437.82% -11.11% -320.00% -9.70% -7.99% 100.00%
EY 0.11 -0.09 -3.60 -0.13 -4.13 -5.00 0.40 -19.35%
  YoY % 222.22% 97.50% -2,669.23% 96.85% 17.40% -1,350.00% -
  Horiz. % 27.50% -22.50% -900.00% -32.50% -1,032.50% -1,250.00% 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 2.19 1.17 1.00 1.33 1.14 0.86 0.71 20.64%
  YoY % 87.18% 17.00% -24.81% 16.67% 32.56% 21.13% -
  Horiz. % 308.45% 164.79% 140.85% 187.32% 160.56% 121.13% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 -
Price 0.1800 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 -
P/RPS 54.57 8.16 3.50 2.71 3.88 4.36 4.13 53.73%
  YoY % 568.75% 133.14% 29.15% -30.15% -11.01% 5.57% -
  Horiz. % 1,321.31% 197.58% 84.75% 65.62% 93.95% 105.57% 100.00%
P/EPS 900.00 -1,094.55 -33.33 -600.00 -21.21 -19.98 300.00 20.08%
  YoY % 182.23% -3,183.98% 94.44% -2,728.85% -6.16% -106.66% -
  Horiz. % 300.00% -364.85% -11.11% -200.00% -7.07% -6.66% 100.00%
EY 0.11 -0.09 -3.00 -0.17 -4.71 -5.00 0.33 -16.72%
  YoY % 222.22% 97.00% -1,664.71% 96.39% 5.80% -1,615.15% -
  Horiz. % 33.33% -27.27% -909.09% -51.52% -1,427.27% -1,515.15% 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 2.25 1.17 1.20 1.00 1.00 0.86 0.86 17.38%
  YoY % 92.31% -2.50% 20.00% 0.00% 16.28% 0.00% -
  Horiz. % 261.63% 136.05% 139.53% 116.28% 116.28% 100.00% 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