Highlights

[NOVAMSC] YoY TTM Result on 2010-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 16-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     211.57%    YoY -     20.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 33,312 31,255 29,678 23,256 21,604 20,965 17,873 10.92%
  YoY % 6.58% 5.31% 27.61% 7.65% 3.05% 17.30% -
  Horiz. % 186.38% 174.87% 166.05% 130.12% 120.88% 117.30% 100.00%
PBT -11 -3,842 -5,751 1,669 769 -294 -164 -36.23%
  YoY % 99.71% 33.19% -444.58% 117.04% 361.56% -79.27% -
  Horiz. % 6.71% 2,342.68% 3,506.71% -1,017.68% -468.90% 179.27% 100.00%
Tax 0 -5 -5 -10 236 -7 -5 -
  YoY % 0.00% 0.00% 50.00% -104.24% 3,471.43% -40.00% -
  Horiz. % -0.00% 100.00% 100.00% 200.00% -4,720.00% 140.00% 100.00%
NP -11 -3,847 -5,756 1,659 1,005 -301 -169 -36.55%
  YoY % 99.71% 33.17% -446.96% 65.07% 433.89% -78.11% -
  Horiz. % 6.51% 2,276.33% 3,405.92% -981.66% -594.67% 178.11% 100.00%
NP to SH 808 -3,242 -5,113 1,212 1,005 -301 -169 -
  YoY % 124.92% 36.59% -521.86% 20.60% 433.89% -78.11% -
  Horiz. % -478.11% 1,918.34% 3,025.44% -717.16% -594.67% 178.11% 100.00%
Tax Rate - % - % - % 0.60 % -30.69 % - % - % -
  YoY % 0.00% 0.00% 0.00% 101.96% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1.96% 100.00% - -
Total Cost 33,323 35,102 35,434 21,597 20,599 21,266 18,042 10.76%
  YoY % -5.07% -0.94% 64.07% 4.84% -3.14% 17.87% -
  Horiz. % 184.70% 194.56% 196.40% 119.70% 114.17% 117.87% 100.00%
Net Worth 51,599 23,812 24,702 103,199 29,400 21,599 19,846 17.25%
  YoY % 116.69% -3.60% -76.06% 251.02% 36.11% 8.84% -
  Horiz. % 260.00% 119.99% 124.47% 520.00% 148.14% 108.84% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 51,599 23,812 24,702 103,199 29,400 21,599 19,846 17.25%
  YoY % 116.69% -3.60% -76.06% 251.02% 36.11% 8.84% -
  Horiz. % 260.00% 119.99% 124.47% 520.00% 148.14% 108.84% 100.00%
NOSH 860,000 396,880 411,709 1,289,999 420,000 360,000 330,769 17.25%
  YoY % 116.69% -3.60% -68.08% 207.14% 16.67% 8.84% -
  Horiz. % 260.00% 119.99% 124.47% 390.00% 126.98% 108.84% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.03 % -12.31 % -19.39 % 7.13 % 4.65 % -1.44 % -0.95 % -43.75%
  YoY % 99.76% 36.51% -371.95% 53.33% 422.92% -51.58% -
  Horiz. % 3.16% 1,295.79% 2,041.05% -750.53% -489.47% 151.58% 100.00%
ROE 1.57 % -13.61 % -20.70 % 1.17 % 3.42 % -1.39 % -0.85 % -
  YoY % 111.54% 34.25% -1,869.23% -65.79% 346.04% -63.53% -
  Horiz. % -184.71% 1,601.18% 2,435.29% -137.65% -402.35% 163.53% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.87 7.88 7.21 1.80 5.14 5.82 5.40 -5.40%
  YoY % -50.89% 9.29% 300.56% -64.98% -11.68% 7.78% -
  Horiz. % 71.67% 145.93% 133.52% 33.33% 95.19% 107.78% 100.00%
EPS 0.09 -0.82 -1.24 0.09 0.24 -0.08 -0.05 -
  YoY % 110.98% 33.87% -1,477.78% -62.50% 400.00% -60.00% -
  Horiz. % -180.00% 1,640.00% 2,480.00% -180.00% -480.00% 160.00% 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 0.0600 0.0600 0.0600 0.0800 0.0700 0.0600 0.0600 -
  YoY % 0.00% 0.00% -25.00% 14.29% 16.67% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 133.33% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.43 4.16 3.95 3.09 2.87 2.79 2.38 10.90%
  YoY % 6.49% 5.32% 27.83% 7.67% 2.87% 17.23% -
  Horiz. % 186.13% 174.79% 165.97% 129.83% 120.59% 117.23% 100.00%
EPS 0.11 -0.43 -0.68 0.16 0.13 -0.04 -0.02 -
  YoY % 125.58% 36.76% -525.00% 23.08% 425.00% -100.00% -
  Horiz. % -550.00% 2,150.00% 3,400.00% -800.00% -650.00% 200.00% 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 0.0687 0.0317 0.0329 0.1373 0.0391 0.0287 0.0264 17.26%
  YoY % 116.72% -3.65% -76.04% 251.15% 36.24% 8.71% -
  Horiz. % 260.23% 120.08% 124.62% 520.08% 148.11% 108.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.0650 0.0600 0.0600 0.0700 0.0700 0.0500 0.0900 -
P/RPS 1.68 0.76 0.83 3.88 1.36 0.86 1.67 0.10%
  YoY % 121.05% -8.43% -78.61% 185.29% 58.14% -48.50% -
  Horiz. % 100.60% 45.51% 49.70% 232.34% 81.44% 51.50% 100.00%
P/EPS 69.18 -7.35 -4.83 74.50 29.25 -59.80 -176.15 -
  YoY % 1,041.22% -52.17% -106.48% 154.70% 148.91% 66.05% -
  Horiz. % -39.27% 4.17% 2.74% -42.29% -16.61% 33.95% 100.00%
EY 1.45 -13.61 -20.70 1.34 3.42 -1.67 -0.57 -
  YoY % 110.65% 34.25% -1,644.78% -60.82% 304.79% -192.98% -
  Horiz. % -254.39% 2,387.72% 3,631.58% -235.09% -600.00% 292.98% 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 1.08 1.00 1.00 0.88 1.00 0.83 1.50 -5.32%
  YoY % 8.00% 0.00% 13.64% -12.00% 20.48% -44.67% -
  Horiz. % 72.00% 66.67% 66.67% 58.67% 66.67% 55.33% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 27/02/12 16/02/11 23/02/10 23/02/09 25/02/08 -
Price 0.0700 0.0600 0.0800 0.0800 0.0700 0.0500 0.0800 -
P/RPS 1.81 0.76 1.11 4.44 1.36 0.86 1.48 3.41%
  YoY % 138.16% -31.53% -75.00% 226.47% 58.14% -41.89% -
  Horiz. % 122.30% 51.35% 75.00% 300.00% 91.89% 58.11% 100.00%
P/EPS 74.50 -7.35 -6.44 85.15 29.25 -59.80 -156.58 -
  YoY % 1,113.61% -14.13% -107.56% 191.11% 148.91% 61.81% -
  Horiz. % -47.58% 4.69% 4.11% -54.38% -18.68% 38.19% 100.00%
EY 1.34 -13.61 -15.52 1.17 3.42 -1.67 -0.64 -
  YoY % 109.85% 12.31% -1,426.50% -65.79% 304.79% -160.94% -
  Horiz. % -209.38% 2,126.56% 2,425.00% -182.81% -534.38% 260.94% 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 1.17 1.00 1.33 1.00 1.00 0.83 1.33 -2.11%
  YoY % 17.00% -24.81% 33.00% 0.00% 20.48% -37.59% -
  Horiz. % 87.97% 75.19% 100.00% 75.19% 75.19% 62.41% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers