Highlights

[NOVAMSC] YoY TTM Result on 2013-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -10.24%    YoY -     -10.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 52,810 31,776 32,846 29,383 34,441 26,328 22,491 15.27%
  YoY % 66.19% -3.26% 11.79% -14.69% 30.82% 17.06% -
  Horiz. % 234.81% 141.28% 146.04% 130.64% 153.13% 117.06% 100.00%
PBT 1,188 894 806 -4,504 -4,362 -194 1,178 0.14%
  YoY % 32.89% 10.92% 117.90% -3.26% -2,148.45% -116.47% -
  Horiz. % 100.85% 75.89% 68.42% -382.34% -370.29% -16.47% 100.00%
Tax -40 -3 -1 0 -5 -5 -133 -18.13%
  YoY % -1,233.33% -200.00% 0.00% 0.00% 0.00% 96.24% -
  Horiz. % 30.08% 2.26% 0.75% -0.00% 3.76% 3.76% 100.00%
NP 1,148 891 805 -4,504 -4,367 -199 1,045 1.58%
  YoY % 28.84% 10.68% 117.87% -3.14% -2,094.47% -119.04% -
  Horiz. % 109.86% 85.26% 77.03% -431.00% -417.89% -19.04% 100.00%
NP to SH 736 2,558 1,400 -4,491 -4,052 1,472 -213 -
  YoY % -71.23% 82.71% 131.17% -10.83% -375.27% 791.08% -
  Horiz. % -345.54% -1,200.94% -657.28% 2,108.45% 1,902.35% -691.08% 100.00%
Tax Rate 3.37 % 0.34 % 0.12 % - % - % - % 11.29 % -18.23%
  YoY % 891.18% 183.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.85% 3.01% 1.06% 0.00% 0.00% 0.00% 100.00%
Total Cost 51,662 30,885 32,041 33,887 38,808 26,527 21,446 15.77%
  YoY % 67.27% -3.61% -5.45% -12.68% 46.30% 23.69% -
  Horiz. % 240.89% 144.01% 149.40% 158.01% 180.96% 123.69% 100.00%
Net Worth 54,338 263,599 12,272 24,999 101,150 146,239 25,405 13.50%
  YoY % -79.39% 2,047.85% -50.91% -75.28% -30.83% 475.61% -
  Horiz. % 213.88% 1,037.56% 48.31% 98.40% 398.14% 575.61% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 54,338 263,599 12,272 24,999 101,150 146,239 25,405 13.50%
  YoY % -79.39% 2,047.85% -50.91% -75.28% -30.83% 475.61% -
  Horiz. % 213.88% 1,037.56% 48.31% 98.40% 398.14% 575.61% 100.00%
NOSH 603,760 3,295,000 204,545 499,999 1,445,000 1,827,999 362,941 8.84%
  YoY % -81.68% 1,510.89% -59.09% -65.40% -20.95% 403.66% -
  Horiz. % 166.35% 907.86% 56.36% 137.76% 398.14% 503.66% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.17 % 2.80 % 2.45 % -15.33 % -12.68 % -0.76 % 4.65 % -11.92%
  YoY % -22.50% 14.29% 115.98% -20.90% -1,568.42% -116.34% -
  Horiz. % 46.67% 60.22% 52.69% -329.68% -272.69% -16.34% 100.00%
ROE 1.35 % 0.97 % 11.41 % -17.96 % -4.01 % 1.01 % -0.84 % -
  YoY % 39.18% -91.50% 163.53% -347.88% -497.03% 220.24% -
  Horiz. % -160.71% -115.48% -1,358.33% 2,138.10% 477.38% -120.24% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.75 0.96 16.06 5.88 2.38 1.44 6.20 5.90%
  YoY % 811.46% -94.02% 173.13% 147.06% 65.28% -76.77% -
  Horiz. % 141.13% 15.48% 259.03% 94.84% 38.39% 23.23% 100.00%
EPS 0.12 0.08 0.68 -0.90 -0.28 0.08 -0.06 -
  YoY % 50.00% -88.24% 175.56% -221.43% -450.00% 233.33% -
  Horiz. % -200.00% -133.33% -1,133.33% 1,500.00% 466.67% -133.33% 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 0.0700 0.0800 0.0700 4.27%
  YoY % 12.50% 33.33% 20.00% -28.57% -12.50% 14.29% -
  Horiz. % 128.57% 114.29% 85.71% 71.43% 100.00% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,056,409
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.00 3.01 3.11 2.78 3.26 2.49 2.13 15.27%
  YoY % 66.11% -3.22% 11.87% -14.72% 30.92% 16.90% -
  Horiz. % 234.74% 141.31% 146.01% 130.52% 153.05% 116.90% 100.00%
EPS 0.07 0.24 0.13 -0.43 -0.38 0.14 -0.02 -
  YoY % -70.83% 84.62% 130.23% -13.16% -371.43% 800.00% -
  Horiz. % -350.00% -1,200.00% -650.00% 2,150.00% 1,900.00% -700.00% 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 0.0514 0.2495 0.0116 0.0237 0.0957 0.1384 0.0240 13.52%
  YoY % -79.40% 2,050.86% -51.05% -75.24% -30.85% 476.67% -
  Horiz. % 214.17% 1,039.58% 48.33% 98.75% 398.75% 576.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1000 0.1500 0.0800 0.0600 0.0700 0.0700 0.0600 -
P/RPS 1.14 15.55 0.50 1.02 2.94 4.86 0.97 2.73%
  YoY % -92.67% 3,010.00% -50.98% -65.31% -39.51% 401.03% -
  Horiz. % 117.53% 1,603.09% 51.55% 105.15% 303.09% 501.03% 100.00%
P/EPS 82.03 193.22 11.69 -6.68 -24.96 86.93 -102.24 -
  YoY % -57.55% 1,552.87% 275.00% 73.24% -128.71% 185.03% -
  Horiz. % -80.23% -188.99% -11.43% 6.53% 24.41% -85.03% 100.00%
EY 1.22 0.52 8.56 -14.97 -4.01 1.15 -0.98 -
  YoY % 134.62% -93.93% 157.18% -273.32% -448.70% 217.35% -
  Horiz. % -124.49% -53.06% -873.47% 1,527.55% 409.18% -117.35% 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 1.88 1.33 1.20 1.00 0.88 0.86 4.34%
  YoY % -40.96% 41.35% 10.83% 20.00% 13.64% 2.33% -
  Horiz. % 129.07% 218.60% 154.65% 139.53% 116.28% 102.33% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 27/08/15 28/08/14 28/08/13 22/08/12 25/08/11 26/08/10 -
Price 0.1000 0.1050 0.1250 0.0650 0.0800 0.0650 0.0600 -
P/RPS 1.14 10.89 0.78 1.11 3.36 4.51 0.97 2.73%
  YoY % -89.53% 1,296.15% -29.73% -66.96% -25.50% 364.95% -
  Horiz. % 117.53% 1,122.68% 80.41% 114.43% 346.39% 464.95% 100.00%
P/EPS 82.03 135.25 18.26 -7.24 -28.53 80.72 -102.24 -
  YoY % -39.35% 640.69% 352.21% 74.62% -135.34% 178.95% -
  Horiz. % -80.23% -132.29% -17.86% 7.08% 27.90% -78.95% 100.00%
EY 1.22 0.74 5.48 -13.82 -3.51 1.24 -0.98 -
  YoY % 64.86% -86.50% 139.65% -293.73% -383.06% 226.53% -
  Horiz. % -124.49% -75.51% -559.18% 1,410.20% 358.16% -126.53% 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 1.31 2.08 1.30 1.14 0.81 0.86 4.34%
  YoY % -15.27% -37.02% 60.00% 14.04% 40.74% -5.81% -
  Horiz. % 129.07% 152.33% 241.86% 151.16% 132.56% 94.19% 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
 
 

193  714  602  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.865-0.355 
 SAPNRG 0.115-0.005 
 PA 0.145-0.005 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.2750.00 
 XOX 0.11-0.005 

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