Highlights

[NOVAMSC] YoY TTM Result on 2013-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     121.90%    YoY -     124.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 84,441 32,253 30,047 33,312 31,255 29,678 23,256 23.95%
  YoY % 161.81% 7.34% -9.80% 6.58% 5.31% 27.61% -
  Horiz. % 363.09% 138.69% 129.20% 143.24% 134.40% 127.61% 100.00%
PBT -1,853 392 1,255 -11 -3,842 -5,751 1,669 -
  YoY % -572.70% -68.76% 11,509.09% 99.71% 33.19% -444.58% -
  Horiz. % -111.02% 23.49% 75.19% -0.66% -230.20% -344.58% 100.00%
Tax -34 -9 -1 0 -5 -5 -10 22.60%
  YoY % -277.78% -800.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 340.00% 90.00% 10.00% -0.00% 50.00% 50.00% 100.00%
NP -1,887 383 1,254 -11 -3,847 -5,756 1,659 -
  YoY % -592.69% -69.46% 11,500.00% 99.71% 33.17% -446.96% -
  Horiz. % -113.74% 23.09% 75.59% -0.66% -231.89% -346.96% 100.00%
NP to SH -2,459 1,063 1,957 808 -3,242 -5,113 1,212 -
  YoY % -331.33% -45.68% 142.20% 124.92% 36.59% -521.86% -
  Horiz. % -202.89% 87.71% 161.47% 66.67% -267.49% -421.86% 100.00%
Tax Rate - % 2.30 % 0.08 % - % - % - % 0.60 % -
  YoY % 0.00% 2,775.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 383.33% 13.33% 0.00% 0.00% 0.00% 100.00%
Total Cost 86,328 31,870 28,793 33,323 35,102 35,434 21,597 25.95%
  YoY % 170.88% 10.69% -13.59% -5.07% -0.94% 64.07% -
  Horiz. % 399.72% 147.57% 133.32% 154.29% 162.53% 164.07% 100.00%
Net Worth 61,491 108,675 229,599 51,599 23,812 24,702 103,199 -8.26%
  YoY % -43.42% -52.67% 344.96% 116.69% -3.60% -76.06% -
  Horiz. % 59.58% 105.31% 222.48% 50.00% 23.07% 23.94% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 61,491 108,675 229,599 51,599 23,812 24,702 103,199 -8.26%
  YoY % -43.42% -52.67% 344.96% 116.69% -3.60% -76.06% -
  Horiz. % 59.58% 105.31% 222.48% 50.00% 23.07% 23.94% 100.00%
NOSH 683,241 1,207,500 2,870,000 860,000 396,880 411,709 1,289,999 -10.04%
  YoY % -43.42% -57.93% 233.72% 116.69% -3.60% -68.08% -
  Horiz. % 52.96% 93.60% 222.48% 66.67% 30.77% 31.92% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.23 % 1.19 % 4.17 % -0.03 % -12.31 % -19.39 % 7.13 % -
  YoY % -287.39% -71.46% 14,000.00% 99.76% 36.51% -371.95% -
  Horiz. % -31.28% 16.69% 58.49% -0.42% -172.65% -271.95% 100.00%
ROE -4.00 % 0.98 % 0.85 % 1.57 % -13.61 % -20.70 % 1.17 % -
  YoY % -508.16% 15.29% -45.86% 111.54% 34.25% -1,869.23% -
  Horiz. % -341.88% 83.76% 72.65% 134.19% -1,163.25% -1,769.23% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.36 2.67 1.05 3.87 7.88 7.21 1.80 37.83%
  YoY % 362.92% 154.29% -72.87% -50.89% 9.29% 300.56% -
  Horiz. % 686.67% 148.33% 58.33% 215.00% 437.78% 400.56% 100.00%
EPS -0.36 0.09 0.07 0.09 -0.82 -1.24 0.09 -
  YoY % -500.00% 28.57% -22.22% 110.98% 33.87% -1,477.78% -
  Horiz. % -400.00% 100.00% 77.78% 100.00% -911.11% -1,377.78% 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 0.0900 0.0900 0.0800 0.0600 0.0600 0.0600 0.0800 1.98%
  YoY % 0.00% 12.50% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 112.50% 112.50% 100.00% 75.00% 75.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 917,965
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.20 3.51 3.27 3.63 3.40 3.23 2.53 23.98%
  YoY % 162.11% 7.34% -9.92% 6.76% 5.26% 27.67% -
  Horiz. % 363.64% 138.74% 129.25% 143.48% 134.39% 127.67% 100.00%
EPS -0.27 0.12 0.21 0.09 -0.35 -0.56 0.13 -
  YoY % -325.00% -42.86% 133.33% 125.71% 37.50% -530.77% -
  Horiz. % -207.69% 92.31% 161.54% 69.23% -269.23% -430.77% 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 0.0670 0.1184 0.2501 0.0562 0.0259 0.0269 0.1124 -8.25%
  YoY % -43.41% -52.66% 345.02% 116.99% -3.72% -76.07% -
  Horiz. % 59.61% 105.34% 222.51% 50.00% 23.04% 23.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0800 0.1150 0.1350 0.0650 0.0600 0.0600 0.0700 -
P/RPS 0.65 4.31 12.89 1.68 0.76 0.83 3.88 -25.73%
  YoY % -84.92% -66.56% 667.26% 121.05% -8.43% -78.61% -
  Horiz. % 16.75% 111.08% 332.22% 43.30% 19.59% 21.39% 100.00%
P/EPS -22.23 130.63 197.98 69.18 -7.35 -4.83 74.50 -
  YoY % -117.02% -34.02% 186.18% 1,041.22% -52.17% -106.48% -
  Horiz. % -29.84% 175.34% 265.74% 92.86% -9.87% -6.48% 100.00%
EY -4.50 0.77 0.51 1.45 -13.61 -20.70 1.34 -
  YoY % -684.42% 50.98% -64.83% 110.65% 34.25% -1,644.78% -
  Horiz. % -335.82% 57.46% 38.06% 108.21% -1,015.67% -1,544.78% 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 0.89 1.28 1.69 1.08 1.00 1.00 0.88 0.19%
  YoY % -30.47% -24.26% 56.48% 8.00% 0.00% 13.64% -
  Horiz. % 101.14% 145.45% 192.05% 122.73% 113.64% 113.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 -
Price 0.0950 0.1000 0.1550 0.0700 0.0600 0.0800 0.0800 -
P/RPS 0.77 3.74 14.81 1.81 0.76 1.11 4.44 -25.30%
  YoY % -79.41% -74.75% 718.23% 138.16% -31.53% -75.00% -
  Horiz. % 17.34% 84.23% 333.56% 40.77% 17.12% 25.00% 100.00%
P/EPS -26.40 113.59 227.31 74.50 -7.35 -6.44 85.15 -
  YoY % -123.24% -50.03% 205.11% 1,113.61% -14.13% -107.56% -
  Horiz. % -31.00% 133.40% 266.95% 87.49% -8.63% -7.56% 100.00%
EY -3.79 0.88 0.44 1.34 -13.61 -15.52 1.17 -
  YoY % -530.68% 100.00% -67.16% 109.85% 12.31% -1,426.50% -
  Horiz. % -323.93% 75.21% 37.61% 114.53% -1,163.25% -1,326.50% 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 1.06 1.11 1.94 1.17 1.00 1.33 1.00 0.97%
  YoY % -4.50% -42.78% 65.81% 17.00% -24.81% 33.00% -
  Horiz. % 106.00% 111.00% 194.00% 117.00% 100.00% 133.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

115  570  448  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.040.00 
 XOX 0.25-0.005 
 PHB 0.03-0.01 
 NEXGRAM 0.0650.00 
 SAPNRG 0.12-0.01 
 BORNOIL 0.07+0.005 
 AT 0.10-0.005 
 GPA 0.18+0.015 
 PHB-WB 0.02-0.005 
 AEMULUS 0.675-0.065 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers