Highlights

[NOVAMSC] YoY TTM Result on 2014-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     99.49%    YoY -     142.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 79,643 84,441 32,253 30,047 33,312 31,255 29,678 17.87%
  YoY % -5.68% 161.81% 7.34% -9.80% 6.58% 5.31% -
  Horiz. % 268.36% 284.52% 108.68% 101.24% 112.24% 105.31% 100.00%
PBT -19,479 -1,853 392 1,255 -11 -3,842 -5,751 22.52%
  YoY % -951.21% -572.70% -68.76% 11,509.09% 99.71% 33.19% -
  Horiz. % 338.71% 32.22% -6.82% -21.82% 0.19% 66.81% 100.00%
Tax 1,256 -34 -9 -1 0 -5 -5 -
  YoY % 3,794.12% -277.78% -800.00% 0.00% 0.00% 0.00% -
  Horiz. % -25,120.00% 680.00% 180.00% 20.00% -0.00% 100.00% 100.00%
NP -18,223 -1,887 383 1,254 -11 -3,847 -5,756 21.15%
  YoY % -865.71% -592.69% -69.46% 11,500.00% 99.71% 33.17% -
  Horiz. % 316.59% 32.78% -6.65% -21.79% 0.19% 66.83% 100.00%
NP to SH -14,830 -2,459 1,063 1,957 808 -3,242 -5,113 19.40%
  YoY % -503.09% -331.33% -45.68% 142.20% 124.92% 36.59% -
  Horiz. % 290.04% 48.09% -20.79% -38.27% -15.80% 63.41% 100.00%
Tax Rate - % - % 2.30 % 0.08 % - % - % - % -
  YoY % 0.00% 0.00% 2,775.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,875.00% 100.00% - - -
Total Cost 97,866 86,328 31,870 28,793 33,323 35,102 35,434 18.43%
  YoY % 13.37% 170.88% 10.69% -13.59% -5.07% -0.94% -
  Horiz. % 276.19% 243.63% 89.94% 81.26% 94.04% 99.06% 100.00%
Net Worth 40,994 61,491 108,675 229,599 51,599 23,812 24,702 8.80%
  YoY % -33.33% -43.42% -52.67% 344.96% 116.69% -3.60% -
  Horiz. % 165.95% 248.93% 439.93% 929.46% 208.89% 96.40% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 40,994 61,491 108,675 229,599 51,599 23,812 24,702 8.80%
  YoY % -33.33% -43.42% -52.67% 344.96% 116.69% -3.60% -
  Horiz. % 165.95% 248.93% 439.93% 929.46% 208.89% 96.40% 100.00%
NOSH 683,241 683,241 1,207,500 2,870,000 860,000 396,880 411,709 8.80%
  YoY % 0.00% -43.42% -57.93% 233.72% 116.69% -3.60% -
  Horiz. % 165.95% 165.95% 293.29% 697.09% 208.89% 96.40% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -22.88 % -2.23 % 1.19 % 4.17 % -0.03 % -12.31 % -19.39 % 2.79%
  YoY % -926.01% -287.39% -71.46% 14,000.00% 99.76% 36.51% -
  Horiz. % 118.00% 11.50% -6.14% -21.51% 0.15% 63.49% 100.00%
ROE -36.18 % -4.00 % 0.98 % 0.85 % 1.57 % -13.61 % -20.70 % 9.74%
  YoY % -804.50% -508.16% 15.29% -45.86% 111.54% 34.25% -
  Horiz. % 174.78% 19.32% -4.73% -4.11% -7.58% 65.75% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.66 12.36 2.67 1.05 3.87 7.88 7.21 8.33%
  YoY % -5.66% 362.92% 154.29% -72.87% -50.89% 9.29% -
  Horiz. % 161.72% 171.43% 37.03% 14.56% 53.68% 109.29% 100.00%
EPS -2.17 -0.36 0.09 0.07 0.09 -0.82 -1.24 9.77%
  YoY % -502.78% -500.00% 28.57% -22.22% 110.98% 33.87% -
  Horiz. % 175.00% 29.03% -7.26% -5.65% -7.26% 66.13% 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 0.0900 0.0900 0.0800 0.0600 0.0600 0.0600 -
  YoY % -33.33% 0.00% 12.50% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 150.00% 133.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.60 11.24 4.29 4.00 4.43 4.16 3.95 17.87%
  YoY % -5.69% 162.00% 7.25% -9.71% 6.49% 5.32% -
  Horiz. % 268.35% 284.56% 108.61% 101.27% 112.15% 105.32% 100.00%
EPS -1.97 -0.33 0.14 0.26 0.11 -0.43 -0.68 19.38%
  YoY % -496.97% -335.71% -46.15% 136.36% 125.58% 36.76% -
  Horiz. % 289.71% 48.53% -20.59% -38.24% -16.18% 63.24% 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 0.0545 0.0818 0.1446 0.3055 0.0687 0.0317 0.0329 8.77%
  YoY % -33.37% -43.43% -52.67% 344.69% 116.72% -3.65% -
  Horiz. % 165.65% 248.63% 439.51% 928.57% 208.81% 96.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1300 0.0800 0.1150 0.1350 0.0650 0.0600 0.0600 -
P/RPS 1.12 0.65 4.31 12.89 1.68 0.76 0.83 5.12%
  YoY % 72.31% -84.92% -66.56% 667.26% 121.05% -8.43% -
  Horiz. % 134.94% 78.31% 519.28% 1,553.01% 202.41% 91.57% 100.00%
P/EPS -5.99 -22.23 130.63 197.98 69.18 -7.35 -4.83 3.65%
  YoY % 73.05% -117.02% -34.02% 186.18% 1,041.22% -52.17% -
  Horiz. % 124.02% 460.25% -2,704.55% -4,098.96% -1,432.30% 152.17% 100.00%
EY -16.70 -4.50 0.77 0.51 1.45 -13.61 -20.70 -3.51%
  YoY % -271.11% -684.42% 50.98% -64.83% 110.65% 34.25% -
  Horiz. % 80.68% 21.74% -3.72% -2.46% -7.00% 65.75% 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 2.17 0.89 1.28 1.69 1.08 1.00 1.00 13.77%
  YoY % 143.82% -30.47% -24.26% 56.48% 8.00% 0.00% -
  Horiz. % 217.00% 89.00% 128.00% 169.00% 108.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 -
Price 0.1150 0.0950 0.1000 0.1550 0.0700 0.0600 0.0800 -
P/RPS 0.99 0.77 3.74 14.81 1.81 0.76 1.11 -1.89%
  YoY % 28.57% -79.41% -74.75% 718.23% 138.16% -31.53% -
  Horiz. % 89.19% 69.37% 336.94% 1,334.23% 163.06% 68.47% 100.00%
P/EPS -5.30 -26.40 113.59 227.31 74.50 -7.35 -6.44 -3.19%
  YoY % 79.92% -123.24% -50.03% 205.11% 1,113.61% -14.13% -
  Horiz. % 82.30% 409.94% -1,763.82% -3,529.66% -1,156.83% 114.13% 100.00%
EY -18.87 -3.79 0.88 0.44 1.34 -13.61 -15.52 3.31%
  YoY % -397.89% -530.68% 100.00% -67.16% 109.85% 12.31% -
  Horiz. % 121.59% 24.42% -5.67% -2.84% -8.63% 87.69% 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 1.92 1.06 1.11 1.94 1.17 1.00 1.33 6.30%
  YoY % 81.13% -4.50% -42.78% 65.81% 17.00% -24.81% -
  Horiz. % 144.36% 79.70% 83.46% 145.86% 87.97% 75.19% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers