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 - 751,564
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.42 4.14 4.13 3.95 4.79 3.64 2.95 21.33%
  YoY % 127.54% 0.24% 4.56% -17.54% 31.59% 23.39% -
  Horiz. % 319.32% 140.34% 140.00% 133.90% 162.37% 123.39% 100.00%
EPS 0.09 0.26 0.13 -0.49 -0.50 0.05 0.05 10.28%
  YoY % -65.38% 100.00% 126.53% 2.00% -1,100.00% 0.00% -
  Horiz. % 180.00% 520.00% 260.00% -980.00% -1,000.00% 100.00% 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 5.2498 0.0319 0.1207 0.0399 0.0660 0.0549 -
  YoY % 0.00% 16,357.05% -73.57% 202.51% -39.55% 20.22% -
  Horiz. % 0.00% 9,562.48% 58.11% 219.85% 72.68% 120.22% 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.
 


 

242  285  525  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.155+0.045 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers