Highlights

[NOVAMSC] YoY TTM Result on 2011-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     25.28%    YoY -     791.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 32,846 29,383 34,441 26,328 22,491 21,531 18,435 10.10%
  YoY % 11.79% -14.69% 30.82% 17.06% 4.46% 16.79% -
  Horiz. % 178.17% 159.39% 186.82% 142.82% 122.00% 116.79% 100.00%
PBT 806 -4,504 -4,362 -194 1,178 786 -2,076 -
  YoY % 117.90% -3.26% -2,148.45% -116.47% 49.87% 137.86% -
  Horiz. % -38.82% 216.96% 210.12% 9.34% -56.74% -37.86% 100.00%
Tax -1 0 -5 -5 -133 359 -7 -27.69%
  YoY % 0.00% 0.00% 0.00% 96.24% -137.05% 5,228.57% -
  Horiz. % 14.29% -0.00% 71.43% 71.43% 1,900.00% -5,128.57% 100.00%
NP 805 -4,504 -4,367 -199 1,045 1,145 -2,083 -
  YoY % 117.87% -3.14% -2,094.47% -119.04% -8.73% 154.97% -
  Horiz. % -38.65% 216.23% 209.65% 9.55% -50.17% -54.97% 100.00%
NP to SH 1,400 -4,491 -4,052 1,472 -213 1,145 -2,083 -
  YoY % 131.17% -10.83% -375.27% 791.08% -118.60% 154.97% -
  Horiz. % -67.21% 215.60% 194.53% -70.67% 10.23% -54.97% 100.00%
Tax Rate 0.12 % - % - % - % 11.29 % -45.67 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 124.72% 0.00% -
  Horiz. % -0.26% 0.00% 0.00% 0.00% -24.72% 100.00% -
Total Cost 32,041 33,887 38,808 26,527 21,446 20,386 20,518 7.71%
  YoY % -5.45% -12.68% 46.30% 23.69% 5.20% -0.64% -
  Horiz. % 156.16% 165.16% 189.14% 129.29% 104.52% 99.36% 100.00%
Net Worth 12,272 24,999 101,150 146,239 25,405 26,600 19,854 -7.70%
  YoY % -50.91% -75.28% -30.83% 475.61% -4.49% 33.97% -
  Horiz. % 61.81% 125.92% 509.46% 736.56% 127.96% 133.97% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 12,272 24,999 101,150 146,239 25,405 26,600 19,854 -7.70%
  YoY % -50.91% -75.28% -30.83% 475.61% -4.49% 33.97% -
  Horiz. % 61.81% 125.92% 509.46% 736.56% 127.96% 133.97% 100.00%
NOSH 204,545 499,999 1,445,000 1,827,999 362,941 380,000 330,909 -7.70%
  YoY % -59.09% -65.40% -20.95% 403.66% -4.49% 14.84% -
  Horiz. % 61.81% 151.10% 436.68% 552.42% 109.68% 114.84% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.45 % -15.33 % -12.68 % -0.76 % 4.65 % 5.32 % -11.30 % -
  YoY % 115.98% -20.90% -1,568.42% -116.34% -12.59% 147.08% -
  Horiz. % -21.68% 135.66% 112.21% 6.73% -41.15% -47.08% 100.00%
ROE 11.41 % -17.96 % -4.01 % 1.01 % -0.84 % 4.30 % -10.49 % -
  YoY % 163.53% -347.88% -497.03% 220.24% -119.53% 140.99% -
  Horiz. % -108.77% 171.21% 38.23% -9.63% 8.01% -40.99% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.06 5.88 2.38 1.44 6.20 5.67 5.57 19.29%
  YoY % 173.13% 147.06% 65.28% -76.77% 9.35% 1.80% -
  Horiz. % 288.33% 105.57% 42.73% 25.85% 111.31% 101.80% 100.00%
EPS 0.68 -0.90 -0.28 0.08 -0.06 0.30 -0.63 -
  YoY % 175.56% -221.43% -450.00% 233.33% -120.00% 147.62% -
  Horiz. % -107.94% 142.86% 44.44% -12.70% 9.52% -47.62% 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 0.0700 0.0800 0.0700 0.0700 0.0600 -
  YoY % 20.00% -28.57% -12.50% 14.29% 0.00% 16.67% -
  Horiz. % 100.00% 83.33% 116.67% 133.33% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.37 3.91 4.58 3.50 2.99 2.86 2.45 10.12%
  YoY % 11.76% -14.63% 30.86% 17.06% 4.55% 16.73% -
  Horiz. % 178.37% 159.59% 186.94% 142.86% 122.04% 116.73% 100.00%
EPS 0.19 -0.60 -0.54 0.20 -0.03 0.15 -0.28 -
  YoY % 131.67% -11.11% -370.00% 766.67% -120.00% 153.57% -
  Horiz. % -67.86% 214.29% 192.86% -71.43% 10.71% -53.57% 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 0.0163 0.0333 0.1346 0.1946 0.0338 0.0354 0.0264 -7.72%
  YoY % -51.05% -75.26% -30.83% 475.74% -4.52% 34.09% -
  Horiz. % 61.74% 126.14% 509.85% 737.12% 128.03% 134.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.0800 0.0600 0.0700 0.0700 0.0600 0.0600 0.0500 -
P/RPS 0.50 1.02 2.94 4.86 0.97 1.06 0.90 -9.33%
  YoY % -50.98% -65.31% -39.51% 401.03% -8.49% 17.78% -
  Horiz. % 55.56% 113.33% 326.67% 540.00% 107.78% 117.78% 100.00%
P/EPS 11.69 -6.68 -24.96 86.93 -102.24 19.91 -7.94 -
  YoY % 275.00% 73.24% -128.71% 185.03% -613.51% 350.76% -
  Horiz. % -147.23% 84.13% 314.36% -1,094.84% 1,287.66% -250.76% 100.00%
EY 8.56 -14.97 -4.01 1.15 -0.98 5.02 -12.59 -
  YoY % 157.18% -273.32% -448.70% 217.35% -119.52% 139.87% -
  Horiz. % -67.99% 118.90% 31.85% -9.13% 7.78% -39.87% 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 1.20 1.00 0.88 0.86 0.86 0.83 8.17%
  YoY % 10.83% 20.00% 13.64% 2.33% 0.00% 3.61% -
  Horiz. % 160.24% 144.58% 120.48% 106.02% 103.61% 103.61% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 22/08/12 25/08/11 26/08/10 26/08/09 14/08/08 -
Price 0.1250 0.0650 0.0800 0.0650 0.0600 0.0600 0.0600 -
P/RPS 0.78 1.11 3.36 4.51 0.97 1.06 1.08 -5.28%
  YoY % -29.73% -66.96% -25.50% 364.95% -8.49% -1.85% -
  Horiz. % 72.22% 102.78% 311.11% 417.59% 89.81% 98.15% 100.00%
P/EPS 18.26 -7.24 -28.53 80.72 -102.24 19.91 -9.53 -
  YoY % 352.21% 74.62% -135.34% 178.95% -613.51% 308.92% -
  Horiz. % -191.61% 75.97% 299.37% -847.01% 1,072.82% -208.92% 100.00%
EY 5.48 -13.82 -3.51 1.24 -0.98 5.02 -10.49 -
  YoY % 139.65% -293.73% -383.06% 226.53% -119.52% 147.86% -
  Horiz. % -52.24% 131.74% 33.46% -11.82% 9.34% -47.86% 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 2.08 1.30 1.14 0.81 0.86 0.86 1.00 12.98%
  YoY % 60.00% 14.04% 40.74% -5.81% 0.00% -14.00% -
  Horiz. % 208.00% 130.00% 114.00% 81.00% 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.
 


 

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