Highlights

[NOVAMSC] YoY TTM Result on 2017-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     19.18%    YoY -     -503.09%
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 - 751,564
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 10.60 11.24 4.29 4.00 4.43 4.16 10.32%
  YoY % -29.25% -5.69% 162.00% 7.25% -9.71% 6.49% -
  Horiz. % 180.29% 254.81% 270.19% 103.12% 96.15% 106.49% 100.00%
EPS 0.82 -1.97 -0.33 0.14 0.26 0.11 -0.43 -
  YoY % 141.62% -496.97% -335.71% -46.15% 136.36% 125.58% -
  Horiz. % -190.70% 458.14% 76.74% -32.56% -60.47% -25.58% 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 0.0545 0.0818 0.1446 0.3055 0.0687 0.0317 16.67%
  YoY % 46.79% -33.37% -43.43% -52.67% 344.69% 116.72% -
  Horiz. % 252.37% 171.92% 258.04% 456.15% 963.72% 216.72% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers