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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 43,278 56,390 79,643 84,441 32,253 30,047 33,312 4.46%
  YoY % -23.25% -29.20% -5.68% 161.81% 7.34% -9.80% -
  Horiz. % 129.92% 169.28% 239.08% 253.49% 96.82% 90.20% 100.00%
PBT -717 -2,353 -19,479 -1,853 392 1,255 -11 100.55%
  YoY % 69.53% 87.92% -951.21% -572.70% -68.76% 11,509.09% -
  Horiz. % 6,518.18% 21,390.91% 177,081.83% 16,845.46% -3,563.64% -11,409.09% 100.00%
Tax 0 -356 1,256 -34 -9 -1 0 -
  YoY % 0.00% -128.34% 3,794.12% -277.78% -800.00% 0.00% -
  Horiz. % -0.00% 35,600.00% -125,600.00% 3,400.00% 900.00% 100.00% -
NP -717 -2,709 -18,223 -1,887 383 1,254 -11 100.55%
  YoY % 73.53% 85.13% -865.71% -592.69% -69.46% 11,500.00% -
  Horiz. % 6,518.18% 24,627.27% 165,663.64% 17,154.54% -3,481.82% -11,400.00% 100.00%
NP to SH -305 6,162 -14,830 -2,459 1,063 1,957 808 -
  YoY % -104.95% 141.55% -503.09% -331.33% -45.68% 142.20% -
  Horiz. % -37.75% 762.62% -1,835.40% -304.33% 131.56% 242.20% 100.00%
Tax Rate - % - % - % - % 2.30 % 0.08 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 2,775.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2,875.00% 100.00% -
Total Cost 43,995 59,099 97,866 86,328 31,870 28,793 33,323 4.74%
  YoY % -25.56% -39.61% 13.37% 170.88% 10.69% -13.59% -
  Horiz. % 132.03% 177.35% 293.69% 259.06% 95.64% 86.41% 100.00%
Net Worth 60,125 60,125 40,994 61,491 108,675 229,599 51,599 2.58%
  YoY % 0.00% 46.67% -33.33% -43.42% -52.67% 344.96% -
  Horiz. % 116.52% 116.52% 79.45% 119.17% 210.61% 444.96% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 60,125 60,125 40,994 61,491 108,675 229,599 51,599 2.58%
  YoY % 0.00% 46.67% -33.33% -43.42% -52.67% 344.96% -
  Horiz. % 116.52% 116.52% 79.45% 119.17% 210.61% 444.96% 100.00%
NOSH 751,564 751,564 683,241 683,241 1,207,500 2,870,000 860,000 -2.22%
  YoY % 0.00% 10.00% 0.00% -43.42% -57.93% 233.72% -
  Horiz. % 87.39% 87.39% 79.45% 79.45% 140.41% 333.72% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1.66 % -4.80 % -22.88 % -2.23 % 1.19 % 4.17 % -0.03 % 95.15%
  YoY % 65.42% 79.02% -926.01% -287.39% -71.46% 14,000.00% -
  Horiz. % 5,533.33% 16,000.00% 76,266.66% 7,433.33% -3,966.67% -13,900.00% 100.00%
ROE -0.51 % 10.25 % -36.18 % -4.00 % 0.98 % 0.85 % 1.57 % -
  YoY % -104.98% 128.33% -804.50% -508.16% 15.29% -45.86% -
  Horiz. % -32.48% 652.87% -2,304.46% -254.78% 62.42% 54.14% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.76 7.50 11.66 12.36 2.67 1.05 3.87 6.85%
  YoY % -23.20% -35.68% -5.66% 362.92% 154.29% -72.87% -
  Horiz. % 148.84% 193.80% 301.29% 319.38% 68.99% 27.13% 100.00%
EPS -0.04 0.82 -2.17 -0.36 0.09 0.07 0.09 -
  YoY % -104.88% 137.79% -502.78% -500.00% 28.57% -22.22% -
  Horiz. % -44.44% 911.11% -2,411.11% -400.00% 100.00% 77.78% 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 0.0800 0.0800 0.0600 0.0900 0.0900 0.0800 0.0600 4.91%
  YoY % 0.00% 33.33% -33.33% 0.00% 12.50% 33.33% -
  Horiz. % 133.33% 133.33% 100.00% 150.00% 150.00% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 917,965
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.71 6.14 8.68 9.20 3.51 3.27 3.63 4.43%
  YoY % -23.29% -29.26% -5.65% 162.11% 7.34% -9.92% -
  Horiz. % 129.75% 169.15% 239.12% 253.44% 96.69% 90.08% 100.00%
EPS -0.03 0.67 -1.62 -0.27 0.12 0.21 0.09 -
  YoY % -104.48% 141.36% -500.00% -325.00% -42.86% 133.33% -
  Horiz. % -33.33% 744.44% -1,800.00% -300.00% 133.33% 233.33% 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 0.0655 0.0655 0.0447 0.0670 0.1184 0.2501 0.0562 2.58%
  YoY % 0.00% 46.53% -33.28% -43.41% -52.66% 345.02% -
  Horiz. % 116.55% 116.55% 79.54% 119.22% 210.68% 445.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0550 0.1050 0.1300 0.0800 0.1150 0.1350 0.0650 -
P/RPS 0.96 1.40 1.12 0.65 4.31 12.89 1.68 -8.90%
  YoY % -31.43% 25.00% 72.31% -84.92% -66.56% 667.26% -
  Horiz. % 57.14% 83.33% 66.67% 38.69% 256.55% 767.26% 100.00%
P/EPS -135.53 12.81 -5.99 -22.23 130.63 197.98 69.18 -
  YoY % -1,158.00% 313.86% 73.05% -117.02% -34.02% 186.18% -
  Horiz. % -195.91% 18.52% -8.66% -32.13% 188.83% 286.18% 100.00%
EY -0.74 7.81 -16.70 -4.50 0.77 0.51 1.45 -
  YoY % -109.48% 146.77% -271.11% -684.42% 50.98% -64.83% -
  Horiz. % -51.03% 538.62% -1,151.72% -310.34% 53.10% 35.17% 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 0.69 1.31 2.17 0.89 1.28 1.69 1.08 -7.19%
  YoY % -47.33% -39.63% 143.82% -30.47% -24.26% 56.48% -
  Horiz. % 63.89% 121.30% 200.93% 82.41% 118.52% 156.48% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 -
Price 0.0450 0.1200 0.1150 0.0950 0.1000 0.1550 0.0700 -
P/RPS 0.78 1.60 0.99 0.77 3.74 14.81 1.81 -13.08%
  YoY % -51.25% 61.62% 28.57% -79.41% -74.75% 718.23% -
  Horiz. % 43.09% 88.40% 54.70% 42.54% 206.63% 818.23% 100.00%
P/EPS -110.89 14.64 -5.30 -26.40 113.59 227.31 74.50 -
  YoY % -857.45% 376.23% 79.92% -123.24% -50.03% 205.11% -
  Horiz. % -148.85% 19.65% -7.11% -35.44% 152.47% 305.11% 100.00%
EY -0.90 6.83 -18.87 -3.79 0.88 0.44 1.34 -
  YoY % -113.18% 136.20% -397.89% -530.68% 100.00% -67.16% -
  Horiz. % -67.16% 509.70% -1,408.21% -282.84% 65.67% 32.84% 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 0.56 1.50 1.92 1.06 1.11 1.94 1.17 -11.55%
  YoY % -62.67% -21.87% 81.13% -4.50% -42.78% 65.81% -
  Horiz. % 47.86% 128.21% 164.10% 90.60% 94.87% 165.81% 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
 
 

114  498  479  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.040.00 
 XOX 0.25-0.005 
 NEXGRAM 0.0650.00 
 SAPNRG 0.125-0.005 
 BORNOIL 0.07+0.005 
 AT 0.10-0.005 
 GPA 0.185+0.02 
 AEMULUS 0.69-0.05 
 INIX 0.43-0.13 
 LAMBO-WB 0.025-0.005 

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