Highlights

[NOVAMSC] YoY TTM Result on 2013-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     17.84%    YoY -     1.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 70,805 31,152 31,048 29,654 36,022 27,323 22,193 21.31%
  YoY % 127.29% 0.33% 4.70% -17.68% 31.84% 23.12% -
  Horiz. % 319.04% 140.37% 139.90% 133.62% 162.31% 123.12% 100.00%
PBT 1,227 315 1,182 -4,485 -4,163 -853 1,565 -3.97%
  YoY % 289.52% -73.35% 126.35% -7.73% -388.04% -154.50% -
  Horiz. % 78.40% 20.13% 75.53% -286.58% -266.01% -54.50% 100.00%
Tax -37 -6 -1 0 -5 -5 -272 -28.26%
  YoY % -516.67% -500.00% 0.00% 0.00% 0.00% 98.16% -
  Horiz. % 13.60% 2.21% 0.37% -0.00% 1.84% 1.84% 100.00%
NP 1,190 309 1,181 -4,485 -4,168 -858 1,293 -1.37%
  YoY % 285.11% -73.84% 126.33% -7.61% -385.78% -166.36% -
  Horiz. % 92.03% 23.90% 91.34% -346.87% -322.35% -66.36% 100.00%
NP to SH 658 1,979 981 -3,690 -3,733 349 389 9.15%
  YoY % -66.75% 101.73% 126.59% 1.15% -1,169.63% -10.28% -
  Horiz. % 169.15% 508.74% 252.19% -948.59% -959.64% 89.72% 100.00%
Tax Rate 3.02 % 1.90 % 0.08 % - % - % - % 17.38 % -25.28%
  YoY % 58.95% 2,275.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.38% 10.93% 0.46% 0.00% 0.00% 0.00% 100.00%
Total Cost 69,615 30,843 29,867 34,139 40,190 28,181 20,900 22.18%
  YoY % 125.71% 3.27% -12.51% -15.06% 42.61% 34.84% -
  Horiz. % 333.09% 147.57% 142.90% 163.34% 192.30% 134.84% 100.00%
Net Worth 0 3,945,600 23,962 90,685 29,983 49,599 41,261 -
  YoY % 0.00% 16,365.73% -73.58% 202.45% -39.55% 20.21% -
  Horiz. % 0.00% 9,562.52% 58.08% 219.78% 72.67% 120.21% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 3,945,600 23,962 90,685 29,983 49,599 41,261 -
  YoY % 0.00% 16,365.73% -73.58% 202.45% -39.55% 20.21% -
  Horiz. % 0.00% 9,562.52% 58.08% 219.78% 72.67% 120.21% 100.00%
NOSH 683,241 43,840,000 399,375 1,511,428 428,333 620,000 589,444 2.49%
  YoY % -98.44% 10,877.15% -73.58% 252.86% -30.91% 5.18% -
  Horiz. % 115.91% 7,437.51% 67.75% 256.42% 72.67% 105.18% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.68 % 0.99 % 3.80 % -15.12 % -11.57 % -3.14 % 5.83 % -18.71%
  YoY % 69.70% -73.95% 125.13% -30.68% -268.47% -153.86% -
  Horiz. % 28.82% 16.98% 65.18% -259.35% -198.46% -53.86% 100.00%
ROE - % 0.05 % 4.09 % -4.07 % -12.45 % 0.70 % 0.94 % -
  YoY % 0.00% -98.78% 200.49% 67.31% -1,878.57% -25.53% -
  Horiz. % 0.00% 5.32% 435.11% -432.98% -1,324.47% 74.47% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.36 0.07 7.77 1.96 8.41 4.41 3.77 18.33%
  YoY % 14,700.00% -99.10% 296.43% -76.69% 90.70% 16.98% -
  Horiz. % 274.80% 1.86% 206.10% 51.99% 223.08% 116.98% 100.00%
EPS 0.10 0.00 0.25 -0.24 -0.87 0.06 0.07 6.12%
  YoY % 0.00% 0.00% 204.17% 72.41% -1,550.00% -14.29% -
  Horiz. % 142.86% 0.00% 357.14% -342.86% -1,242.86% 85.71% 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 0.0000 0.0900 0.0600 0.0600 0.0700 0.0800 0.0700 -
  YoY % 0.00% 50.00% 0.00% -14.29% -12.50% 14.29% -
  Horiz. % 0.00% 128.57% 85.71% 85.71% 100.00% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.43 2.83 2.82 2.69 3.27 2.48 2.02 21.26%
  YoY % 127.21% 0.35% 4.83% -17.74% 31.85% 22.77% -
  Horiz. % 318.32% 140.10% 139.60% 133.17% 161.88% 122.77% 100.00%
EPS 0.06 0.18 0.09 -0.34 -0.34 0.03 0.04 6.98%
  YoY % -66.67% 100.00% 126.47% 0.00% -1,233.33% -25.00% -
  Horiz. % 150.00% 450.00% 225.00% -850.00% -850.00% 75.00% 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 0.0000 3.5846 0.0218 0.0824 0.0272 0.0451 0.0375 -
  YoY % 0.00% 16,343.12% -73.54% 202.94% -39.69% 20.27% -
  Horiz. % 0.00% 9,558.93% 58.13% 219.73% 72.53% 120.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0900 0.1150 0.1300 0.0700 0.0600 0.0600 0.0700 -
P/RPS 0.87 161.84 1.67 3.57 0.71 1.36 1.86 -11.88%
  YoY % -99.46% 9,591.02% -53.22% 402.82% -47.79% -26.88% -
  Horiz. % 46.77% 8,701.08% 89.78% 191.94% 38.17% 73.12% 100.00%
P/EPS 93.45 2,547.55 52.92 -28.67 -6.88 106.59 106.07 -2.09%
  YoY % -96.33% 4,713.96% 284.58% -316.72% -106.45% 0.49% -
  Horiz. % 88.10% 2,401.76% 49.89% -27.03% -6.49% 100.49% 100.00%
EY 1.07 0.04 1.89 -3.49 -14.53 0.94 0.94 2.18%
  YoY % 2,575.00% -97.88% 154.15% 75.98% -1,645.74% 0.00% -
  Horiz. % 113.83% 4.26% 201.06% -371.28% -1,545.74% 100.00% 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 0.00 1.28 2.17 1.17 0.86 0.75 1.00 -
  YoY % 0.00% -41.01% 85.47% 36.05% 14.67% -25.00% -
  Horiz. % 0.00% 128.00% 217.00% 117.00% 86.00% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 -
Price 0.0900 0.1200 0.1950 0.0650 0.0600 0.0800 0.0700 -
P/RPS 0.87 168.88 2.51 3.31 0.71 1.82 1.86 -11.88%
  YoY % -99.48% 6,628.29% -24.17% 366.20% -60.99% -2.15% -
  Horiz. % 46.77% 9,079.57% 134.95% 177.96% 38.17% 97.85% 100.00%
P/EPS 93.45 2,658.31 79.39 -26.62 -6.88 142.12 106.07 -2.09%
  YoY % -96.48% 3,248.42% 398.23% -286.92% -104.84% 33.99% -
  Horiz. % 88.10% 2,506.18% 74.85% -25.10% -6.49% 133.99% 100.00%
EY 1.07 0.04 1.26 -3.76 -14.53 0.70 0.94 2.18%
  YoY % 2,575.00% -96.83% 133.51% 74.12% -2,175.71% -25.53% -
  Horiz. % 113.83% 4.26% 134.04% -400.00% -1,545.74% 74.47% 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 0.00 1.33 3.25 1.08 0.86 1.00 1.00 -
  YoY % 0.00% -59.08% 200.93% 25.58% -14.00% 0.00% -
  Horiz. % 0.00% 133.00% 325.00% 108.00% 86.00% 100.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS