Highlights

[NOVAMSC] YoY TTM Result on 2018-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     8.12%    YoY -     141.55%
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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers