Highlights

[NOVAMSC] YoY TTM Result on 2015-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -46.29%    YoY -     -45.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 56,390 79,643 84,441 32,253 30,047 33,312 31,255 10.33%
  YoY % -29.20% -5.68% 161.81% 7.34% -9.80% 6.58% -
  Horiz. % 180.42% 254.82% 270.17% 103.19% 96.14% 106.58% 100.00%
PBT -2,353 -19,479 -1,853 392 1,255 -11 -3,842 -7.84%
  YoY % 87.92% -951.21% -572.70% -68.76% 11,509.09% 99.71% -
  Horiz. % 61.24% 507.00% 48.23% -10.20% -32.67% 0.29% 100.00%
Tax -356 1,256 -34 -9 -1 0 -5 103.52%
  YoY % -128.34% 3,794.12% -277.78% -800.00% 0.00% 0.00% -
  Horiz. % 7,120.00% -25,120.00% 680.00% 180.00% 20.00% -0.00% 100.00%
NP -2,709 -18,223 -1,887 383 1,254 -11 -3,847 -5.68%
  YoY % 85.13% -865.71% -592.69% -69.46% 11,500.00% 99.71% -
  Horiz. % 70.42% 473.69% 49.05% -9.96% -32.60% 0.29% 100.00%
NP to SH 6,162 -14,830 -2,459 1,063 1,957 808 -3,242 -
  YoY % 141.55% -503.09% -331.33% -45.68% 142.20% 124.92% -
  Horiz. % -190.07% 457.43% 75.85% -32.79% -60.36% -24.92% 100.00%
Tax Rate - % - % - % 2.30 % 0.08 % - % - % -
  YoY % 0.00% 0.00% 0.00% 2,775.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,875.00% 100.00% - -
Total Cost 59,099 97,866 86,328 31,870 28,793 33,323 35,102 9.07%
  YoY % -39.61% 13.37% 170.88% 10.69% -13.59% -5.07% -
  Horiz. % 168.36% 278.80% 245.93% 90.79% 82.03% 94.93% 100.00%
Net Worth 60,125 40,994 61,491 108,675 229,599 51,599 23,812 16.68%
  YoY % 46.67% -33.33% -43.42% -52.67% 344.96% 116.69% -
  Horiz. % 252.49% 172.15% 258.23% 456.37% 964.19% 216.69% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 60,125 40,994 61,491 108,675 229,599 51,599 23,812 16.68%
  YoY % 46.67% -33.33% -43.42% -52.67% 344.96% 116.69% -
  Horiz. % 252.49% 172.15% 258.23% 456.37% 964.19% 216.69% 100.00%
NOSH 751,564 683,241 683,241 1,207,500 2,870,000 860,000 396,880 11.22%
  YoY % 10.00% 0.00% -43.42% -57.93% 233.72% 116.69% -
  Horiz. % 189.37% 172.15% 172.15% 304.25% 723.14% 216.69% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -4.80 % -22.88 % -2.23 % 1.19 % 4.17 % -0.03 % -12.31 % -14.52%
  YoY % 79.02% -926.01% -287.39% -71.46% 14,000.00% 99.76% -
  Horiz. % 38.99% 185.87% 18.12% -9.67% -33.87% 0.24% 100.00%
ROE 10.25 % -36.18 % -4.00 % 0.98 % 0.85 % 1.57 % -13.61 % -
  YoY % 128.33% -804.50% -508.16% 15.29% -45.86% 111.54% -
  Horiz. % -75.31% 265.83% 29.39% -7.20% -6.25% -11.54% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.50 11.66 12.36 2.67 1.05 3.87 7.88 -0.82%
  YoY % -35.68% -5.66% 362.92% 154.29% -72.87% -50.89% -
  Horiz. % 95.18% 147.97% 156.85% 33.88% 13.32% 49.11% 100.00%
EPS 0.82 -2.17 -0.36 0.09 0.07 0.09 -0.82 -
  YoY % 137.79% -502.78% -500.00% 28.57% -22.22% 110.98% -
  Horiz. % -100.00% 264.63% 43.90% -10.98% -8.54% -10.98% 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 0.0900 0.0900 0.0800 0.0600 0.0600 4.91%
  YoY % 33.33% -33.33% 0.00% 12.50% 33.33% 0.00% -
  Horiz. % 133.33% 100.00% 150.00% 150.00% 133.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,011,219
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.58 7.88 8.35 3.19 2.97 3.29 3.09 10.35%
  YoY % -29.19% -5.63% 161.76% 7.41% -9.73% 6.47% -
  Horiz. % 180.58% 255.02% 270.23% 103.24% 96.12% 106.47% 100.00%
EPS 0.61 -1.47 -0.24 0.11 0.19 0.08 -0.32 -
  YoY % 141.50% -512.50% -318.18% -42.11% 137.50% 125.00% -
  Horiz. % -190.63% 459.38% 75.00% -34.38% -59.38% -25.00% 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 0.0595 0.0405 0.0608 0.1075 0.2271 0.0510 0.0235 16.74%
  YoY % 46.91% -33.39% -43.44% -52.66% 345.29% 117.02% -
  Horiz. % 253.19% 172.34% 258.72% 457.45% 966.38% 217.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1050 0.1300 0.0800 0.1150 0.1350 0.0650 0.0600 -
P/RPS 1.40 1.12 0.65 4.31 12.89 1.68 0.76 10.71%
  YoY % 25.00% 72.31% -84.92% -66.56% 667.26% 121.05% -
  Horiz. % 184.21% 147.37% 85.53% 567.11% 1,696.05% 221.05% 100.00%
P/EPS 12.81 -5.99 -22.23 130.63 197.98 69.18 -7.35 -
  YoY % 313.86% 73.05% -117.02% -34.02% 186.18% 1,041.22% -
  Horiz. % -174.29% 81.50% 302.45% -1,777.28% -2,693.61% -941.22% 100.00%
EY 7.81 -16.70 -4.50 0.77 0.51 1.45 -13.61 -
  YoY % 146.77% -271.11% -684.42% 50.98% -64.83% 110.65% -
  Horiz. % -57.38% 122.70% 33.06% -5.66% -3.75% -10.65% 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 1.31 2.17 0.89 1.28 1.69 1.08 1.00 4.60%
  YoY % -39.63% 143.82% -30.47% -24.26% 56.48% 8.00% -
  Horiz. % 131.00% 217.00% 89.00% 128.00% 169.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 -
Price 0.1200 0.1150 0.0950 0.1000 0.1550 0.0700 0.0600 -
P/RPS 1.60 0.99 0.77 3.74 14.81 1.81 0.76 13.20%
  YoY % 61.62% 28.57% -79.41% -74.75% 718.23% 138.16% -
  Horiz. % 210.53% 130.26% 101.32% 492.11% 1,948.68% 238.16% 100.00%
P/EPS 14.64 -5.30 -26.40 113.59 227.31 74.50 -7.35 -
  YoY % 376.23% 79.92% -123.24% -50.03% 205.11% 1,113.61% -
  Horiz. % -199.18% 72.11% 359.18% -1,545.44% -3,092.65% -1,013.61% 100.00%
EY 6.83 -18.87 -3.79 0.88 0.44 1.34 -13.61 -
  YoY % 136.20% -397.89% -530.68% 100.00% -67.16% 109.85% -
  Horiz. % -50.18% 138.65% 27.85% -6.47% -3.23% -9.85% 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 1.50 1.92 1.06 1.11 1.94 1.17 1.00 6.99%
  YoY % -21.87% 81.13% -4.50% -42.78% 65.81% 17.00% -
  Horiz. % 150.00% 192.00% 106.00% 111.00% 194.00% 117.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
6. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS