Highlights

[NOVAMSC] YoY TTM Result on 2014-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -13.85%    YoY -     131.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 87,335 52,810 31,776 32,846 29,383 34,441 26,328 22.10%
  YoY % 65.38% 66.19% -3.26% 11.79% -14.69% 30.82% -
  Horiz. % 331.72% 200.58% 120.69% 124.76% 111.60% 130.82% 100.00%
PBT -22,981 1,188 894 806 -4,504 -4,362 -194 121.45%
  YoY % -2,034.43% 32.89% 10.92% 117.90% -3.26% -2,148.45% -
  Horiz. % 11,845.88% -612.37% -460.82% -415.46% 2,321.65% 2,248.45% 100.00%
Tax 1,083 -40 -3 -1 0 -5 -5 -
  YoY % 2,807.50% -1,233.33% -200.00% 0.00% 0.00% 0.00% -
  Horiz. % -21,660.00% 800.00% 60.00% 20.00% -0.00% 100.00% 100.00%
NP -21,898 1,148 891 805 -4,504 -4,367 -199 118.75%
  YoY % -2,007.49% 28.84% 10.68% 117.87% -3.14% -2,094.47% -
  Horiz. % 11,004.02% -576.88% -447.74% -404.52% 2,263.32% 2,194.47% 100.00%
NP to SH -19,139 736 2,558 1,400 -4,491 -4,052 1,472 -
  YoY % -2,700.41% -71.23% 82.71% 131.17% -10.83% -375.27% -
  Horiz. % -1,300.20% 50.00% 173.78% 95.11% -305.10% -275.27% 100.00%
Tax Rate - % 3.37 % 0.34 % 0.12 % - % - % - % -
  YoY % 0.00% 891.18% 183.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,808.33% 283.33% 100.00% - - -
Total Cost 109,233 51,662 30,885 32,041 33,887 38,808 26,527 26.58%
  YoY % 111.44% 67.27% -3.61% -5.45% -12.68% 46.30% -
  Horiz. % 411.78% 194.75% 116.43% 120.79% 127.75% 146.30% 100.00%
Net Worth 40,994 54,338 263,599 12,272 24,999 101,150 146,239 -19.09%
  YoY % -24.56% -79.39% 2,047.85% -50.91% -75.28% -30.83% -
  Horiz. % 28.03% 37.16% 180.25% 8.39% 17.10% 69.17% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 40,994 54,338 263,599 12,272 24,999 101,150 146,239 -19.09%
  YoY % -24.56% -79.39% 2,047.85% -50.91% -75.28% -30.83% -
  Horiz. % 28.03% 37.16% 180.25% 8.39% 17.10% 69.17% 100.00%
NOSH 683,241 603,760 3,295,000 204,545 499,999 1,445,000 1,827,999 -15.11%
  YoY % 13.16% -81.68% 1,510.89% -59.09% -65.40% -20.95% -
  Horiz. % 37.38% 33.03% 180.25% 11.19% 27.35% 79.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -25.07 % 2.17 % 2.80 % 2.45 % -15.33 % -12.68 % -0.76 % 78.99%
  YoY % -1,255.30% -22.50% 14.29% 115.98% -20.90% -1,568.42% -
  Horiz. % 3,298.68% -285.53% -368.42% -322.37% 2,017.11% 1,668.42% 100.00%
ROE -46.69 % 1.35 % 0.97 % 11.41 % -17.96 % -4.01 % 1.01 % -
  YoY % -3,558.52% 39.18% -91.50% 163.53% -347.88% -497.03% -
  Horiz. % -4,622.77% 133.66% 96.04% 1,129.70% -1,778.22% -397.03% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.78 8.75 0.96 16.06 5.88 2.38 1.44 43.84%
  YoY % 46.06% 811.46% -94.02% 173.13% 147.06% 65.28% -
  Horiz. % 887.50% 607.64% 66.67% 1,115.28% 408.33% 165.28% 100.00%
EPS -2.80 0.12 0.08 0.68 -0.90 -0.28 0.08 -
  YoY % -2,433.33% 50.00% -88.24% 175.56% -221.43% -450.00% -
  Horiz. % -3,500.00% 150.00% 100.00% 850.00% -1,125.00% -350.00% 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 0.0600 0.0900 0.0800 0.0600 0.0500 0.0700 0.0800 -4.68%
  YoY % -33.33% 12.50% 33.33% 20.00% -28.57% -12.50% -
  Horiz. % 75.00% 112.50% 100.00% 75.00% 62.50% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.62 7.03 4.23 4.37 3.91 4.58 3.50 22.12%
  YoY % 65.29% 66.19% -3.20% 11.76% -14.63% 30.86% -
  Horiz. % 332.00% 200.86% 120.86% 124.86% 111.71% 130.86% 100.00%
EPS -2.55 0.10 0.34 0.19 -0.60 -0.54 0.20 -
  YoY % -2,650.00% -70.59% 78.95% 131.67% -11.11% -370.00% -
  Horiz. % -1,275.00% 50.00% 170.00% 95.00% -300.00% -270.00% 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 0.0545 0.0723 0.3507 0.0163 0.0333 0.1346 0.1946 -19.10%
  YoY % -24.62% -79.38% 2,051.53% -51.05% -75.26% -30.83% -
  Horiz. % 28.01% 37.15% 180.22% 8.38% 17.11% 69.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.0750 0.1000 0.1500 0.0800 0.0600 0.0700 0.0700 -
P/RPS 0.59 1.14 15.55 0.50 1.02 2.94 4.86 -29.61%
  YoY % -48.25% -92.67% 3,010.00% -50.98% -65.31% -39.51% -
  Horiz. % 12.14% 23.46% 319.96% 10.29% 20.99% 60.49% 100.00%
P/EPS -2.68 82.03 193.22 11.69 -6.68 -24.96 86.93 -
  YoY % -103.27% -57.55% 1,552.87% 275.00% 73.24% -128.71% -
  Horiz. % -3.08% 94.36% 222.27% 13.45% -7.68% -28.71% 100.00%
EY -37.35 1.22 0.52 8.56 -14.97 -4.01 1.15 -
  YoY % -3,161.48% 134.62% -93.93% 157.18% -273.32% -448.70% -
  Horiz. % -3,247.83% 106.09% 45.22% 744.35% -1,301.74% -348.70% 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 1.25 1.11 1.88 1.33 1.20 1.00 0.88 6.02%
  YoY % 12.61% -40.96% 41.35% 10.83% 20.00% 13.64% -
  Horiz. % 142.05% 126.14% 213.64% 151.14% 136.36% 113.64% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 22/08/12 25/08/11 -
Price 0.0750 0.1000 0.1050 0.1250 0.0650 0.0800 0.0650 -
P/RPS 0.59 1.14 10.89 0.78 1.11 3.36 4.51 -28.73%
  YoY % -48.25% -89.53% 1,296.15% -29.73% -66.96% -25.50% -
  Horiz. % 13.08% 25.28% 241.46% 17.29% 24.61% 74.50% 100.00%
P/EPS -2.68 82.03 135.25 18.26 -7.24 -28.53 80.72 -
  YoY % -103.27% -39.35% 640.69% 352.21% 74.62% -135.34% -
  Horiz. % -3.32% 101.62% 167.55% 22.62% -8.97% -35.34% 100.00%
EY -37.35 1.22 0.74 5.48 -13.82 -3.51 1.24 -
  YoY % -3,161.48% 64.86% -86.50% 139.65% -293.73% -383.06% -
  Horiz. % -3,012.10% 98.39% 59.68% 441.94% -1,114.52% -283.06% 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 1.25 1.11 1.31 2.08 1.30 1.14 0.81 7.49%
  YoY % 12.61% -15.27% -37.02% 60.00% 14.04% 40.74% -
  Horiz. % 154.32% 137.04% 161.73% 256.79% 160.49% 140.74% 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.
 


 

239  234  536  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers