Highlights

[NOVAMSC] YoY TTM Result on 2016-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     43.75%    YoY -     -71.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 53,152 65,263 87,335 52,810 31,776 32,846 29,383 10.38%
  YoY % -18.56% -25.27% 65.38% 66.19% -3.26% 11.79% -
  Horiz. % 180.89% 222.11% 297.23% 179.73% 108.14% 111.79% 100.00%
PBT 653 -4,118 -22,981 1,188 894 806 -4,504 -
  YoY % 115.86% 82.08% -2,034.43% 32.89% 10.92% 117.90% -
  Horiz. % -14.50% 91.43% 510.24% -26.38% -19.85% -17.90% 100.00%
Tax -1 -182 1,083 -40 -3 -1 0 -
  YoY % 99.45% -116.81% 2,807.50% -1,233.33% -200.00% 0.00% -
  Horiz. % 100.00% 18,200.00% -108,300.00% 4,000.00% 300.00% 100.00% -
NP 652 -4,300 -21,898 1,148 891 805 -4,504 -
  YoY % 115.16% 80.36% -2,007.49% 28.84% 10.68% 117.87% -
  Horiz. % -14.48% 95.47% 486.19% -25.49% -19.78% -17.87% 100.00%
NP to SH 7,406 -1,445 -19,139 736 2,558 1,400 -4,491 -
  YoY % 612.53% 92.45% -2,700.41% -71.23% 82.71% 131.17% -
  Horiz. % -164.91% 32.18% 426.16% -16.39% -56.96% -31.17% 100.00%
Tax Rate 0.15 % - % - % 3.37 % 0.34 % 0.12 % - % -
  YoY % 0.00% 0.00% 0.00% 891.18% 183.33% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 2,808.33% 283.33% 100.00% -
Total Cost 52,500 69,563 109,233 51,662 30,885 32,041 33,887 7.57%
  YoY % -24.53% -36.32% 111.44% 67.27% -3.61% -5.45% -
  Horiz. % 154.93% 205.28% 322.34% 152.45% 91.14% 94.55% 100.00%
Net Worth 60,125 43,262 40,994 54,338 263,599 12,272 24,999 15.74%
  YoY % 38.98% 5.53% -24.56% -79.39% 2,047.85% -50.91% -
  Horiz. % 240.50% 173.05% 163.98% 217.35% 1,054.40% 49.09% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 60,125 43,262 40,994 54,338 263,599 12,272 24,999 15.74%
  YoY % 38.98% 5.53% -24.56% -79.39% 2,047.85% -50.91% -
  Horiz. % 240.50% 173.05% 163.98% 217.35% 1,054.40% 49.09% 100.00%
NOSH 751,564 689,998 683,241 603,760 3,295,000 204,545 499,999 7.03%
  YoY % 8.92% 0.99% 13.16% -81.68% 1,510.89% -59.09% -
  Horiz. % 150.31% 138.00% 136.65% 120.75% 659.00% 40.91% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.23 % -6.59 % -25.07 % 2.17 % 2.80 % 2.45 % -15.33 % -
  YoY % 118.66% 73.71% -1,255.30% -22.50% 14.29% 115.98% -
  Horiz. % -8.02% 42.99% 163.54% -14.16% -18.26% -15.98% 100.00%
ROE 12.32 % -3.34 % -46.69 % 1.35 % 0.97 % 11.41 % -17.96 % -
  YoY % 468.86% 92.85% -3,558.52% 39.18% -91.50% 163.53% -
  Horiz. % -68.60% 18.60% 259.97% -7.52% -5.40% -63.53% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.07 9.46 12.78 8.75 0.96 16.06 5.88 3.12%
  YoY % -25.26% -25.98% 46.06% 811.46% -94.02% 173.13% -
  Horiz. % 120.24% 160.88% 217.35% 148.81% 16.33% 273.13% 100.00%
EPS 0.99 -0.21 -2.80 0.12 0.08 0.68 -0.90 -
  YoY % 571.43% 92.50% -2,433.33% 50.00% -88.24% 175.56% -
  Horiz. % -110.00% 23.33% 311.11% -13.33% -8.89% -75.56% 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 0.0800 0.0627 0.0600 0.0900 0.0800 0.0600 0.0500 8.14%
  YoY % 27.59% 4.50% -33.33% 12.50% 33.33% 20.00% -
  Horiz. % 160.00% 125.40% 120.00% 180.00% 160.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,007,089
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.28 6.48 8.67 5.24 3.16 3.26 2.92 10.37%
  YoY % -18.52% -25.26% 65.46% 65.82% -3.07% 11.64% -
  Horiz. % 180.82% 221.92% 296.92% 179.45% 108.22% 111.64% 100.00%
EPS 0.74 -0.14 -1.90 0.07 0.25 0.14 -0.45 -
  YoY % 628.57% 92.63% -2,814.29% -72.00% 78.57% 131.11% -
  Horiz. % -164.44% 31.11% 422.22% -15.56% -55.56% -31.11% 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 0.0597 0.0430 0.0407 0.0540 0.2617 0.0122 0.0248 15.76%
  YoY % 38.84% 5.65% -24.63% -79.37% 2,045.08% -50.81% -
  Horiz. % 240.73% 173.39% 164.11% 217.74% 1,055.24% 49.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0950 0.1350 0.0750 0.1000 0.1500 0.0800 0.0600 -
P/RPS 1.34 1.43 0.59 1.14 15.55 0.50 1.02 4.65%
  YoY % -6.29% 142.37% -48.25% -92.67% 3,010.00% -50.98% -
  Horiz. % 131.37% 140.20% 57.84% 111.76% 1,524.51% 49.02% 100.00%
P/EPS 9.64 -64.46 -2.68 82.03 193.22 11.69 -6.68 -
  YoY % 114.96% -2,305.22% -103.27% -57.55% 1,552.87% 275.00% -
  Horiz. % -144.31% 964.97% 40.12% -1,227.99% -2,892.51% -175.00% 100.00%
EY 10.37 -1.55 -37.35 1.22 0.52 8.56 -14.97 -
  YoY % 769.03% 95.85% -3,161.48% 134.62% -93.93% 157.18% -
  Horiz. % -69.27% 10.35% 249.50% -8.15% -3.47% -57.18% 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 1.19 2.15 1.25 1.11 1.88 1.33 1.20 -0.14%
  YoY % -44.65% 72.00% 12.61% -40.96% 41.35% 10.83% -
  Horiz. % 99.17% 179.17% 104.17% 92.50% 156.67% 110.83% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 -
Price 0.0900 0.1650 0.0750 0.1000 0.1050 0.1250 0.0650 -
P/RPS 1.27 1.74 0.59 1.14 10.89 0.78 1.11 2.27%
  YoY % -27.01% 194.92% -48.25% -89.53% 1,296.15% -29.73% -
  Horiz. % 114.41% 156.76% 53.15% 102.70% 981.08% 70.27% 100.00%
P/EPS 9.13 -78.79 -2.68 82.03 135.25 18.26 -7.24 -
  YoY % 111.59% -2,839.93% -103.27% -39.35% 640.69% 352.21% -
  Horiz. % -126.10% 1,088.26% 37.02% -1,133.01% -1,868.09% -252.21% 100.00%
EY 10.95 -1.27 -37.35 1.22 0.74 5.48 -13.82 -
  YoY % 962.20% 96.60% -3,161.48% 64.86% -86.50% 139.65% -
  Horiz. % -79.23% 9.19% 270.26% -8.83% -5.35% -39.65% 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 1.13 2.63 1.25 1.11 1.31 2.08 1.30 -2.31%
  YoY % -57.03% 110.40% 12.61% -15.27% -37.02% 60.00% -
  Horiz. % 86.92% 202.31% 96.15% 85.38% 100.77% 160.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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!

TOP ARTICLES

1. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
4. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
5. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
6. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
7. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
8. Next Limit Up Counter ? 0170 KANGER (CHINA VACCINE !!!!) And WORLD LARGEST BAMBOO PRODUCER - by TriumphinBursa Triumph in Bursa
PARTNERS & BROKERS