Highlights

[NOVAMSC] YoY TTM Result on 2017-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     6.31%    YoY -     -2,700.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 35,571 53,152 65,263 87,335 52,810 31,776 32,846 1.34%
  YoY % -33.08% -18.56% -25.27% 65.38% 66.19% -3.26% -
  Horiz. % 108.30% 161.82% 198.69% 265.89% 160.78% 96.74% 100.00%
PBT -4,446 653 -4,118 -22,981 1,188 894 806 -
  YoY % -780.86% 115.86% 82.08% -2,034.43% 32.89% 10.92% -
  Horiz. % -551.61% 81.02% -510.92% -2,851.24% 147.39% 110.92% 100.00%
Tax -16 -1 -182 1,083 -40 -3 -1 58.67%
  YoY % -1,500.00% 99.45% -116.81% 2,807.50% -1,233.33% -200.00% -
  Horiz. % 1,600.00% 100.00% 18,200.00% -108,300.00% 4,000.00% 300.00% 100.00%
NP -4,462 652 -4,300 -21,898 1,148 891 805 -
  YoY % -784.36% 115.16% 80.36% -2,007.49% 28.84% 10.68% -
  Horiz. % -554.29% 80.99% -534.16% -2,720.25% 142.61% 110.68% 100.00%
NP to SH -3,668 7,406 -1,445 -19,139 736 2,558 1,400 -
  YoY % -149.53% 612.53% 92.45% -2,700.41% -71.23% 82.71% -
  Horiz. % -262.00% 529.00% -103.21% -1,367.07% 52.57% 182.71% 100.00%
Tax Rate - % 0.15 % - % - % 3.37 % 0.34 % 0.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 891.18% 183.33% -
  Horiz. % 0.00% 125.00% 0.00% 0.00% 2,808.33% 283.33% 100.00%
Total Cost 40,033 52,500 69,563 109,233 51,662 30,885 32,041 3.78%
  YoY % -23.75% -24.53% -36.32% 111.44% 67.27% -3.61% -
  Horiz. % 124.94% 163.85% 217.11% 340.92% 161.24% 96.39% 100.00%
Net Worth 63,230 60,125 43,262 40,994 54,338 263,599 12,272 31.39%
  YoY % 5.16% 38.98% 5.53% -24.56% -79.39% 2,047.85% -
  Horiz. % 515.21% 489.91% 352.51% 334.03% 442.76% 2,147.85% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 63,230 60,125 43,262 40,994 54,338 263,599 12,272 31.39%
  YoY % 5.16% 38.98% 5.53% -24.56% -79.39% 2,047.85% -
  Horiz. % 515.21% 489.91% 352.51% 334.03% 442.76% 2,147.85% 100.00%
NOSH 790,377 751,564 689,998 683,241 603,760 3,295,000 204,545 25.24%
  YoY % 5.16% 8.92% 0.99% 13.16% -81.68% 1,510.89% -
  Horiz. % 386.41% 367.43% 337.33% 334.03% 295.17% 1,610.89% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -12.54 % 1.23 % -6.59 % -25.07 % 2.17 % 2.80 % 2.45 % -
  YoY % -1,119.51% 118.66% 73.71% -1,255.30% -22.50% 14.29% -
  Horiz. % -511.84% 50.20% -268.98% -1,023.27% 88.57% 114.29% 100.00%
ROE -5.80 % 12.32 % -3.34 % -46.69 % 1.35 % 0.97 % 11.41 % -
  YoY % -147.08% 468.86% 92.85% -3,558.52% 39.18% -91.50% -
  Horiz. % -50.83% 107.98% -29.27% -409.20% 11.83% 8.50% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.50 7.07 9.46 12.78 8.75 0.96 16.06 -19.09%
  YoY % -36.35% -25.26% -25.98% 46.06% 811.46% -94.02% -
  Horiz. % 28.02% 44.02% 58.90% 79.58% 54.48% 5.98% 100.00%
EPS -0.46 0.99 -0.21 -2.80 0.12 0.08 0.68 -
  YoY % -146.46% 571.43% 92.50% -2,433.33% 50.00% -88.24% -
  Horiz. % -67.65% 145.59% -30.88% -411.76% 17.65% 11.76% 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 0.0800 0.0627 0.0600 0.0900 0.0800 0.0600 4.91%
  YoY % 0.00% 27.59% 4.50% -33.33% 12.50% 33.33% -
  Horiz. % 133.33% 133.33% 104.50% 100.00% 150.00% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,056,409
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.37 5.03 6.18 8.27 5.00 3.01 3.11 1.35%
  YoY % -33.00% -18.61% -25.27% 65.40% 66.11% -3.22% -
  Horiz. % 108.36% 161.74% 198.71% 265.92% 160.77% 96.78% 100.00%
EPS -0.35 0.70 -0.14 -1.81 0.07 0.24 0.13 -
  YoY % -150.00% 600.00% 92.27% -2,685.71% -70.83% 84.62% -
  Horiz. % -269.23% 538.46% -107.69% -1,392.31% 53.85% 184.62% 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 0.0599 0.0569 0.0410 0.0388 0.0514 0.2495 0.0116 31.44%
  YoY % 5.27% 38.78% 5.67% -24.51% -79.40% 2,050.86% -
  Horiz. % 516.38% 490.52% 353.45% 334.48% 443.10% 2,150.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0450 0.0950 0.1350 0.0750 0.1000 0.1500 0.0800 -
P/RPS 1.00 1.34 1.43 0.59 1.14 15.55 0.50 12.23%
  YoY % -25.37% -6.29% 142.37% -48.25% -92.67% 3,010.00% -
  Horiz. % 200.00% 268.00% 286.00% 118.00% 228.00% 3,110.00% 100.00%
P/EPS -9.70 9.64 -64.46 -2.68 82.03 193.22 11.69 -
  YoY % -200.62% 114.96% -2,305.22% -103.27% -57.55% 1,552.87% -
  Horiz. % -82.98% 82.46% -551.41% -22.93% 701.71% 1,652.87% 100.00%
EY -10.31 10.37 -1.55 -37.35 1.22 0.52 8.56 -
  YoY % -199.42% 769.03% 95.85% -3,161.48% 134.62% -93.93% -
  Horiz. % -120.44% 121.14% -18.11% -436.33% 14.25% 6.07% 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 0.56 1.19 2.15 1.25 1.11 1.88 1.33 -13.41%
  YoY % -52.94% -44.65% 72.00% 12.61% -40.96% 41.35% -
  Horiz. % 42.11% 89.47% 161.65% 93.98% 83.46% 141.35% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 -
Price 0.0800 0.0900 0.1650 0.0750 0.1000 0.1050 0.1250 -
P/RPS 1.78 1.27 1.74 0.59 1.14 10.89 0.78 14.73%
  YoY % 40.16% -27.01% 194.92% -48.25% -89.53% 1,296.15% -
  Horiz. % 228.21% 162.82% 223.08% 75.64% 146.15% 1,396.15% 100.00%
P/EPS -17.24 9.13 -78.79 -2.68 82.03 135.25 18.26 -
  YoY % -288.83% 111.59% -2,839.93% -103.27% -39.35% 640.69% -
  Horiz. % -94.41% 50.00% -431.49% -14.68% 449.23% 740.69% 100.00%
EY -5.80 10.95 -1.27 -37.35 1.22 0.74 5.48 -
  YoY % -152.97% 962.20% 96.60% -3,161.48% 64.86% -86.50% -
  Horiz. % -105.84% 199.82% -23.18% -681.57% 22.26% 13.50% 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 1.00 1.13 2.63 1.25 1.11 1.31 2.08 -11.48%
  YoY % -11.50% -57.03% 110.40% 12.61% -15.27% -37.02% -
  Horiz. % 48.08% 54.33% 126.44% 60.10% 53.37% 62.98% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

189  712  603  958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.88-0.34 
 PA 0.145-0.005 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 SAPNRG 0.115-0.005 
 XDL 0.07-0.005 
 ARMADA 0.2750.00 
 NETX 0.1450.00 

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