Highlights

[NOVAMSC] YoY Quarter Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     79.84%    YoY -     -2,080.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,342 9,616 7,380 8,300 8,872 6,281 5,094 8.56%
  YoY % -13.25% 30.30% -11.08% -6.45% 41.25% 23.30% -
  Horiz. % 163.76% 188.77% 144.88% 162.94% 174.17% 123.30% 100.00%
PBT 38 -94 6 -727 47 -1,310 78 -11.29%
  YoY % 140.43% -1,666.67% 100.83% -1,646.81% 103.59% -1,779.49% -
  Horiz. % 48.72% -120.51% 7.69% -932.05% 60.26% -1,679.49% 100.00%
Tax -8 -3 -1 0 -5 -5 -10 -3.65%
  YoY % -166.67% -200.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 80.00% 30.00% 10.00% -0.00% 50.00% 50.00% 100.00%
NP 30 -97 5 -727 42 -1,315 68 -12.74%
  YoY % 130.93% -2,040.00% 100.69% -1,830.95% 103.19% -2,033.82% -
  Horiz. % 44.12% -142.65% 7.35% -1,069.12% 61.76% -1,933.82% 100.00%
NP to SH -2,366 583 -55 -872 -40 -1,148 -1,111 13.41%
  YoY % -505.83% 1,160.00% 93.69% -2,080.00% 96.52% -3.33% -
  Horiz. % 212.96% -52.48% 4.95% 78.49% 3.60% 103.33% 100.00%
Tax Rate 21.05 % - % 16.67 % - % 10.64 % - % 12.82 % 8.61%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.20% 0.00% 130.03% 0.00% 83.00% 0.00% 100.00%
Total Cost 8,312 9,713 7,375 9,027 8,830 7,596 5,026 8.74%
  YoY % -14.42% 31.70% -18.30% 2.23% 16.25% 51.13% -
  Horiz. % 165.38% 193.26% 146.74% 179.61% 175.69% 151.13% 100.00%
Net Worth 49,570 233,199 51,599 24,222 23,999 24,351 25,900 11.42%
  YoY % -78.74% 351.94% 113.03% 0.93% -1.44% -5.98% -
  Horiz. % 191.39% 900.39% 199.23% 93.52% 92.66% 94.02% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 49,570 233,199 51,599 24,222 23,999 24,351 25,900 11.42%
  YoY % -78.74% 351.94% 113.03% 0.93% -1.44% -5.98% -
  Horiz. % 191.39% 900.39% 199.23% 93.52% 92.66% 94.02% 100.00%
NOSH 550,786 2,915,000 860,000 484,444 400,000 347,878 370,000 6.85%
  YoY % -81.11% 238.95% 77.52% 21.11% 14.98% -5.98% -
  Horiz. % 148.86% 787.84% 232.43% 130.93% 108.11% 94.02% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.36 % -1.01 % 0.07 % -8.76 % 0.47 % -20.94 % 1.33 % -19.56%
  YoY % 135.64% -1,542.86% 100.80% -1,963.83% 102.24% -1,674.44% -
  Horiz. % 27.07% -75.94% 5.26% -658.65% 35.34% -1,574.44% 100.00%
ROE -4.77 % 0.25 % -0.11 % -3.60 % -0.17 % -4.71 % -4.29 % 1.78%
  YoY % -2,008.00% 327.27% 96.94% -2,017.65% 96.39% -9.79% -
  Horiz. % 111.19% -5.83% 2.56% 83.92% 3.96% 109.79% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.51 0.33 0.86 1.71 2.22 1.81 1.38 1.51%
  YoY % 357.58% -61.63% -49.71% -22.97% 22.65% 31.16% -
  Horiz. % 109.42% 23.91% 62.32% 123.91% 160.87% 131.16% 100.00%
EPS 0.01 -0.02 0.00 -0.18 0.01 -0.33 0.02 -10.90%
  YoY % 150.00% 0.00% 0.00% -1,900.00% 103.03% -1,750.00% -
  Horiz. % 50.00% -100.00% 0.00% -900.00% 50.00% -1,650.00% 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 0.0800 0.0600 0.0500 0.0600 0.0700 0.0700 4.27%
  YoY % 12.50% 33.33% 20.00% -16.67% -14.29% 0.00% -
  Horiz. % 128.57% 114.29% 85.71% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.11 1.28 0.98 1.10 1.18 0.84 0.68 8.50%
  YoY % -13.28% 30.61% -10.91% -6.78% 40.48% 23.53% -
  Horiz. % 163.24% 188.24% 144.12% 161.76% 173.53% 123.53% 100.00%
EPS -0.31 0.08 -0.01 -0.12 -0.01 -0.15 -0.15 12.85%
  YoY % -487.50% 900.00% 91.67% -1,100.00% 93.33% 0.00% -
  Horiz. % 206.67% -53.33% 6.67% 80.00% 6.67% 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 0.0660 0.3103 0.0687 0.0322 0.0319 0.0324 0.0345 11.41%
  YoY % -78.73% 351.67% 113.35% 0.94% -1.54% -6.09% -
  Horiz. % 191.30% 899.42% 199.13% 93.33% 92.46% 93.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.0950 0.1750 0.0700 0.0500 0.0800 0.0800 0.0600 -
P/RPS 6.27 53.05 8.16 2.92 3.61 4.43 4.36 6.24%
  YoY % -88.18% 550.12% 179.45% -19.11% -18.51% 1.61% -
  Horiz. % 143.81% 1,216.74% 187.16% 66.97% 82.80% 101.61% 100.00%
P/EPS -22.12 875.00 -1,094.55 -27.78 -800.00 -24.24 -19.98 1.71%
  YoY % -102.53% 179.94% -3,840.06% 96.53% -3,200.33% -21.32% -
  Horiz. % 110.71% -4,379.38% 5,478.23% 139.04% 4,004.00% 121.32% 100.00%
EY -4.52 0.11 -0.09 -3.60 -0.13 -4.13 -5.00 -1.67%
  YoY % -4,209.09% 222.22% 97.50% -2,669.23% 96.85% 17.40% -
  Horiz. % 90.40% -2.20% 1.80% 72.00% 2.60% 82.60% 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 1.06 2.19 1.17 1.00 1.33 1.14 0.86 3.54%
  YoY % -51.60% 87.18% 17.00% -24.81% 16.67% 32.56% -
  Horiz. % 123.26% 254.65% 136.05% 116.28% 154.65% 132.56% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 -
Price 0.1000 0.1800 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 6.60 54.57 8.16 3.50 2.71 3.88 4.36 7.15%
  YoY % -87.91% 568.75% 133.14% 29.15% -30.15% -11.01% -
  Horiz. % 151.38% 1,251.61% 187.16% 80.28% 62.16% 88.99% 100.00%
P/EPS -23.28 900.00 -1,094.55 -33.33 -600.00 -21.21 -19.98 2.58%
  YoY % -102.59% 182.23% -3,183.98% 94.44% -2,728.85% -6.16% -
  Horiz. % 116.52% -4,504.50% 5,478.23% 166.82% 3,003.00% 106.16% 100.00%
EY -4.30 0.11 -0.09 -3.00 -0.17 -4.71 -5.00 -2.48%
  YoY % -4,009.09% 222.22% 97.00% -1,664.71% 96.39% 5.80% -
  Horiz. % 86.00% -2.20% 1.80% 60.00% 3.40% 94.20% 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 1.11 2.25 1.17 1.20 1.00 1.00 0.86 4.34%
  YoY % -50.67% 92.31% -2.50% 20.00% 0.00% 16.28% -
  Horiz. % 129.07% 261.63% 136.05% 139.53% 116.28% 116.28% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers