Highlights

[NOVAMSC] YoY TTM Result on 2018-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     494.39%    YoY -     131.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 57,253 82,255 70,805 31,152 31,048 29,654 36,022 8.02%
  YoY % -30.40% 16.17% 127.29% 0.33% 4.70% -17.68% -
  Horiz. % 158.94% 228.35% 196.56% 86.48% 86.19% 82.32% 100.00%
PBT -3,235 -22,505 1,227 315 1,182 -4,485 -4,163 -4.11%
  YoY % 85.63% -1,934.15% 289.52% -73.35% 126.35% -7.73% -
  Horiz. % 77.71% 540.60% -29.47% -7.57% -28.39% 107.73% 100.00%
Tax -332 1,233 -37 -6 -1 0 -5 101.17%
  YoY % -126.93% 3,432.43% -516.67% -500.00% 0.00% 0.00% -
  Horiz. % 6,640.00% -24,660.00% 740.00% 120.00% 20.00% -0.00% 100.00%
NP -3,567 -21,272 1,190 309 1,181 -4,485 -4,168 -2.56%
  YoY % 83.23% -1,887.56% 285.11% -73.84% 126.33% -7.61% -
  Horiz. % 85.58% 510.36% -28.55% -7.41% -28.33% 107.61% 100.00%
NP to SH 5,699 -18,350 658 1,979 981 -3,690 -3,733 -
  YoY % 131.06% -2,888.75% -66.75% 101.73% 126.59% 1.15% -
  Horiz. % -152.67% 491.56% -17.63% -53.01% -26.28% 98.85% 100.00%
Tax Rate - % - % 3.02 % 1.90 % 0.08 % - % - % -
  YoY % 0.00% 0.00% 58.95% 2,275.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3,775.00% 2,375.00% 100.00% - -
Total Cost 60,820 103,527 69,615 30,843 29,867 34,139 40,190 7.15%
  YoY % -41.25% 48.71% 125.71% 3.27% -12.51% -15.06% -
  Horiz. % 151.33% 257.59% 173.21% 76.74% 74.31% 84.94% 100.00%
Net Worth 52,609 47,826 0 3,945,600 23,962 90,685 29,983 9.82%
  YoY % 10.00% 0.00% 0.00% 16,365.73% -73.58% 202.45% -
  Horiz. % 175.46% 159.51% 0.00% 13,159.31% 79.92% 302.45% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 52,609 47,826 0 3,945,600 23,962 90,685 29,983 9.82%
  YoY % 10.00% 0.00% 0.00% 16,365.73% -73.58% 202.45% -
  Horiz. % 175.46% 159.51% 0.00% 13,159.31% 79.92% 302.45% 100.00%
NOSH 751,564 683,241 683,241 43,840,000 399,375 1,511,428 428,333 9.82%
  YoY % 10.00% 0.00% -98.44% 10,877.15% -73.58% 252.86% -
  Horiz. % 175.46% 159.51% 159.51% 10,235.02% 93.24% 352.86% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -6.23 % -25.86 % 1.68 % 0.99 % 3.80 % -15.12 % -11.57 % -9.80%
  YoY % 75.91% -1,639.29% 69.70% -73.95% 125.13% -30.68% -
  Horiz. % 53.85% 223.51% -14.52% -8.56% -32.84% 130.68% 100.00%
ROE 10.83 % -38.37 % - % 0.05 % 4.09 % -4.07 % -12.45 % -
  YoY % 128.23% 0.00% 0.00% -98.78% 200.49% 67.31% -
  Horiz. % -86.99% 308.19% 0.00% -0.40% -32.85% 32.69% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.62 12.04 10.36 0.07 7.77 1.96 8.41 -1.63%
  YoY % -36.71% 16.22% 14,700.00% -99.10% 296.43% -76.69% -
  Horiz. % 90.61% 143.16% 123.19% 0.83% 92.39% 23.31% 100.00%
EPS 0.76 -2.69 0.10 0.00 0.25 -0.24 -0.87 -
  YoY % 128.25% -2,790.00% 0.00% 0.00% 204.17% 72.41% -
  Horiz. % -87.36% 309.20% -11.49% -0.00% -28.74% 27.59% 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 0.0700 0.0700 0.0000 0.0900 0.0600 0.0600 0.0700 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% -14.29% -
  Horiz. % 100.00% 100.00% 0.00% 128.57% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.62 10.94 9.42 4.14 4.13 3.95 4.79 8.04%
  YoY % -30.35% 16.14% 127.54% 0.24% 4.56% -17.54% -
  Horiz. % 159.08% 228.39% 196.66% 86.43% 86.22% 82.46% 100.00%
EPS 0.76 -2.44 0.09 0.26 0.13 -0.49 -0.50 -
  YoY % 131.15% -2,811.11% -65.38% 100.00% 126.53% 2.00% -
  Horiz. % -152.00% 488.00% -18.00% -52.00% -26.00% 98.00% 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 0.0700 0.0636 0.0000 5.2498 0.0319 0.1207 0.0399 9.82%
  YoY % 10.06% 0.00% 0.00% 16,357.05% -73.57% 202.51% -
  Horiz. % 175.44% 159.40% 0.00% 13,157.39% 79.95% 302.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1650 0.0800 0.0900 0.1150 0.1300 0.0700 0.0600 -
P/RPS 2.17 0.66 0.87 161.84 1.67 3.57 0.71 20.46%
  YoY % 228.79% -24.14% -99.46% 9,591.02% -53.22% 402.82% -
  Horiz. % 305.63% 92.96% 122.54% 22,794.37% 235.21% 502.82% 100.00%
P/EPS 21.76 -2.98 93.45 2,547.55 52.92 -28.67 -6.88 -
  YoY % 830.20% -103.19% -96.33% 4,713.96% 284.58% -316.72% -
  Horiz. % -316.28% 43.31% -1,358.28% -37,028.34% -769.19% 416.72% 100.00%
EY 4.60 -33.57 1.07 0.04 1.89 -3.49 -14.53 -
  YoY % 113.70% -3,237.38% 2,575.00% -97.88% 154.15% 75.98% -
  Horiz. % -31.66% 231.04% -7.36% -0.28% -13.01% 24.02% 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 2.36 1.14 0.00 1.28 2.17 1.17 0.86 18.31%
  YoY % 107.02% 0.00% 0.00% -41.01% 85.47% 36.05% -
  Horiz. % 274.42% 132.56% 0.00% 148.84% 252.33% 136.05% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 28/11/16 25/11/15 27/11/14 27/11/13 27/11/12 -
Price 0.1400 0.1050 0.0900 0.1200 0.1950 0.0650 0.0600 -
P/RPS 1.84 0.87 0.87 168.88 2.51 3.31 0.71 17.19%
  YoY % 111.49% 0.00% -99.48% 6,628.29% -24.17% 366.20% -
  Horiz. % 259.15% 122.54% 122.54% 23,785.92% 353.52% 466.20% 100.00%
P/EPS 18.46 -3.91 93.45 2,658.31 79.39 -26.62 -6.88 -
  YoY % 572.12% -104.18% -96.48% 3,248.42% 398.23% -286.92% -
  Horiz. % -268.31% 56.83% -1,358.28% -38,638.23% -1,153.92% 386.92% 100.00%
EY 5.42 -25.58 1.07 0.04 1.26 -3.76 -14.53 -
  YoY % 121.19% -2,490.65% 2,575.00% -96.83% 133.51% 74.12% -
  Horiz. % -37.30% 176.05% -7.36% -0.28% -8.67% 25.88% 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 2.00 1.50 0.00 1.33 3.25 1.08 0.86 15.10%
  YoY % 33.33% 0.00% 0.00% -59.08% 200.93% 25.58% -
  Horiz. % 232.56% 174.42% 0.00% 154.65% 377.91% 125.58% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers