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 - 751,564
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.03 4.23 4.37 3.91 4.58 3.50 2.99 15.30%
  YoY % 66.19% -3.20% 11.76% -14.63% 30.86% 17.06% -
  Horiz. % 235.12% 141.47% 146.15% 130.77% 153.18% 117.06% 100.00%
EPS 0.10 0.34 0.19 -0.60 -0.54 0.20 -0.03 -
  YoY % -70.59% 78.95% 131.67% -11.11% -370.00% 766.67% -
  Horiz. % -333.33% -1,133.33% -633.33% 2,000.00% 1,800.00% -666.67% 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 0.0723 0.3507 0.0163 0.0333 0.1346 0.1946 0.0338 13.50%
  YoY % -79.38% 2,051.53% -51.05% -75.26% -30.83% 475.74% -
  Horiz. % 213.91% 1,037.57% 48.22% 98.52% 398.22% 575.74% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers