Highlights

[NOVAMSC] YoY TTM Result on 2011-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -1,565.04%    YoY -     -521.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 30,047 33,312 31,255 29,678 23,256 21,604 20,965 6.18%
  YoY % -9.80% 6.58% 5.31% 27.61% 7.65% 3.05% -
  Horiz. % 143.32% 158.89% 149.08% 141.56% 110.93% 103.05% 100.00%
PBT 1,255 -11 -3,842 -5,751 1,669 769 -294 -
  YoY % 11,509.09% 99.71% 33.19% -444.58% 117.04% 361.56% -
  Horiz. % -426.87% 3.74% 1,306.80% 1,956.12% -567.69% -261.56% 100.00%
Tax -1 0 -5 -5 -10 236 -7 -27.69%
  YoY % 0.00% 0.00% 0.00% 50.00% -104.24% 3,471.43% -
  Horiz. % 14.29% -0.00% 71.43% 71.43% 142.86% -3,371.43% 100.00%
NP 1,254 -11 -3,847 -5,756 1,659 1,005 -301 -
  YoY % 11,500.00% 99.71% 33.17% -446.96% 65.07% 433.89% -
  Horiz. % -416.61% 3.65% 1,278.07% 1,912.29% -551.16% -333.89% 100.00%
NP to SH 1,957 808 -3,242 -5,113 1,212 1,005 -301 -
  YoY % 142.20% 124.92% 36.59% -521.86% 20.60% 433.89% -
  Horiz. % -650.17% -268.44% 1,077.08% 1,698.67% -402.66% -333.89% 100.00%
Tax Rate 0.08 % - % - % - % 0.60 % -30.69 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 101.96% 0.00% -
  Horiz. % -0.26% 0.00% 0.00% 0.00% -1.96% 100.00% -
Total Cost 28,793 33,323 35,102 35,434 21,597 20,599 21,266 5.18%
  YoY % -13.59% -5.07% -0.94% 64.07% 4.84% -3.14% -
  Horiz. % 135.39% 156.70% 165.06% 166.62% 101.56% 96.86% 100.00%
Net Worth 229,599 51,599 23,812 24,702 103,199 29,400 21,599 48.25%
  YoY % 344.96% 116.69% -3.60% -76.06% 251.02% 36.11% -
  Horiz. % 1,062.96% 238.89% 110.24% 114.36% 477.78% 136.11% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 229,599 51,599 23,812 24,702 103,199 29,400 21,599 48.25%
  YoY % 344.96% 116.69% -3.60% -76.06% 251.02% 36.11% -
  Horiz. % 1,062.96% 238.89% 110.24% 114.36% 477.78% 136.11% 100.00%
NOSH 2,870,000 860,000 396,880 411,709 1,289,999 420,000 360,000 41.32%
  YoY % 233.72% 116.69% -3.60% -68.08% 207.14% 16.67% -
  Horiz. % 797.22% 238.89% 110.24% 114.36% 358.33% 116.67% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.17 % -0.03 % -12.31 % -19.39 % 7.13 % 4.65 % -1.44 % -
  YoY % 14,000.00% 99.76% 36.51% -371.95% 53.33% 422.92% -
  Horiz. % -289.58% 2.08% 854.86% 1,346.53% -495.14% -322.92% 100.00%
ROE 0.85 % 1.57 % -13.61 % -20.70 % 1.17 % 3.42 % -1.39 % -
  YoY % -45.86% 111.54% 34.25% -1,869.23% -65.79% 346.04% -
  Horiz. % -61.15% -112.95% 979.14% 1,489.21% -84.17% -246.04% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.05 3.87 7.88 7.21 1.80 5.14 5.82 -24.82%
  YoY % -72.87% -50.89% 9.29% 300.56% -64.98% -11.68% -
  Horiz. % 18.04% 66.49% 135.40% 123.88% 30.93% 88.32% 100.00%
EPS 0.07 0.09 -0.82 -1.24 0.09 0.24 -0.08 -
  YoY % -22.22% 110.98% 33.87% -1,477.78% -62.50% 400.00% -
  Horiz. % -87.50% -112.50% 1,025.00% 1,550.00% -112.50% -300.00% 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 0.0800 0.0600 0.0600 0.0600 0.0800 0.0700 0.0600 4.91%
  YoY % 33.33% 0.00% 0.00% -25.00% 14.29% 16.67% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 133.33% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.00 4.43 4.16 3.95 3.09 2.87 2.79 6.19%
  YoY % -9.71% 6.49% 5.32% 27.83% 7.67% 2.87% -
  Horiz. % 143.37% 158.78% 149.10% 141.58% 110.75% 102.87% 100.00%
EPS 0.26 0.11 -0.43 -0.68 0.16 0.13 -0.04 -
  YoY % 136.36% 125.58% 36.76% -525.00% 23.08% 425.00% -
  Horiz. % -650.00% -275.00% 1,075.00% 1,700.00% -400.00% -325.00% 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 0.3055 0.0687 0.0317 0.0329 0.1373 0.0391 0.0287 48.29%
  YoY % 344.69% 116.72% -3.65% -76.04% 251.15% 36.24% -
  Horiz. % 1,064.46% 239.37% 110.45% 114.63% 478.40% 136.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.1350 0.0650 0.0600 0.0600 0.0700 0.0700 0.0500 -
P/RPS 12.89 1.68 0.76 0.83 3.88 1.36 0.86 56.99%
  YoY % 667.26% 121.05% -8.43% -78.61% 185.29% 58.14% -
  Horiz. % 1,498.84% 195.35% 88.37% 96.51% 451.16% 158.14% 100.00%
P/EPS 197.98 69.18 -7.35 -4.83 74.50 29.25 -59.80 -
  YoY % 186.18% 1,041.22% -52.17% -106.48% 154.70% 148.91% -
  Horiz. % -331.07% -115.69% 12.29% 8.08% -124.58% -48.91% 100.00%
EY 0.51 1.45 -13.61 -20.70 1.34 3.42 -1.67 -
  YoY % -64.83% 110.65% 34.25% -1,644.78% -60.82% 304.79% -
  Horiz. % -30.54% -86.83% 814.97% 1,239.52% -80.24% -204.79% 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 1.69 1.08 1.00 1.00 0.88 1.00 0.83 12.58%
  YoY % 56.48% 8.00% 0.00% 13.64% -12.00% 20.48% -
  Horiz. % 203.61% 130.12% 120.48% 120.48% 106.02% 120.48% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 23/02/10 23/02/09 -
Price 0.1550 0.0700 0.0600 0.0800 0.0800 0.0700 0.0500 -
P/RPS 14.81 1.81 0.76 1.11 4.44 1.36 0.86 60.66%
  YoY % 718.23% 138.16% -31.53% -75.00% 226.47% 58.14% -
  Horiz. % 1,722.09% 210.47% 88.37% 129.07% 516.28% 158.14% 100.00%
P/EPS 227.31 74.50 -7.35 -6.44 85.15 29.25 -59.80 -
  YoY % 205.11% 1,113.61% -14.13% -107.56% 191.11% 148.91% -
  Horiz. % -380.12% -124.58% 12.29% 10.77% -142.39% -48.91% 100.00%
EY 0.44 1.34 -13.61 -15.52 1.17 3.42 -1.67 -
  YoY % -67.16% 109.85% 12.31% -1,426.50% -65.79% 304.79% -
  Horiz. % -26.35% -80.24% 814.97% 929.34% -70.06% -204.79% 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 1.94 1.17 1.00 1.33 1.00 1.00 0.83 15.19%
  YoY % 65.81% 17.00% -24.81% 33.00% 0.00% 20.48% -
  Horiz. % 233.73% 140.96% 120.48% 160.24% 120.48% 120.48% 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.
 


 

315  288  594  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
Partners & Brokers