Highlights

[NOVAMSC] YoY TTM Result on 2009-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     381.06%    YoY -     136.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 32,269 24,443 22,271 21,476 17,493 17,720 14,678 14.02%
  YoY % 32.02% 9.75% 3.70% 22.77% -1.28% 20.72% -
  Horiz. % 219.85% 166.53% 151.73% 146.31% 119.18% 120.72% 100.00%
PBT -4,394 281 786 846 -2,332 553 -9,818 -12.53%
  YoY % -1,663.70% -64.25% -7.09% 136.28% -521.70% 105.63% -
  Horiz. % 44.75% -2.86% -8.01% -8.62% 23.75% -5.63% 100.00%
Tax -5 -5 226 0 -7 -5 -7 -5.45%
  YoY % 0.00% -102.21% 0.00% 0.00% -40.00% 28.57% -
  Horiz. % 71.43% 71.43% -3,228.57% -0.00% 100.00% 71.43% 100.00%
NP -4,399 276 1,012 846 -2,339 548 -9,825 -12.52%
  YoY % -1,693.84% -72.73% 19.62% 136.17% -526.82% 105.58% -
  Horiz. % 44.77% -2.81% -10.30% -8.61% 23.81% -5.58% 100.00%
NP to SH -4,005 1,175 -167 846 -2,339 548 -9,825 -13.88%
  YoY % -440.85% 803.59% -119.74% 136.17% -526.82% 105.58% -
  Horiz. % 40.76% -11.96% 1.70% -8.61% 23.81% -5.58% 100.00%
Tax Rate - % 1.78 % -28.75 % - % - % 0.90 % - % -
  YoY % 0.00% 106.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 197.78% -3,194.44% 0.00% 0.00% 100.00% -
Total Cost 36,668 24,167 21,259 20,630 19,832 17,172 24,503 6.94%
  YoY % 51.73% 13.68% 3.05% 4.02% 15.49% -29.92% -
  Horiz. % 149.65% 98.63% 86.76% 84.19% 80.94% 70.08% 100.00%
Net Worth 23,999 24,351 25,900 21,350 20,362 15,055 14,041 9.34%
  YoY % -1.44% -5.98% 21.31% 4.85% 35.25% 7.22% -
  Horiz. % 170.92% 173.42% 184.45% 152.05% 145.01% 107.22% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 23,999 24,351 25,900 21,350 20,362 15,055 14,041 9.34%
  YoY % -1.44% -5.98% 21.31% 4.85% 35.25% 7.22% -
  Horiz. % 170.92% 173.42% 184.45% 152.05% 145.01% 107.22% 100.00%
NOSH 400,000 347,878 370,000 305,000 339,375 301,111 280,836 6.07%
  YoY % 14.98% -5.98% 21.31% -10.13% 12.71% 7.22% -
  Horiz. % 142.43% 123.87% 131.75% 108.60% 120.84% 107.22% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -13.63 % 1.13 % 4.54 % 3.94 % -13.37 % 3.09 % -66.94 % -23.28%
  YoY % -1,306.19% -75.11% 15.23% 129.47% -532.69% 104.62% -
  Horiz. % 20.36% -1.69% -6.78% -5.89% 19.97% -4.62% 100.00%
ROE -16.69 % 4.83 % -0.64 % 3.96 % -11.49 % 3.64 % -69.97 % -21.23%
  YoY % -445.55% 854.69% -116.16% 134.46% -415.66% 105.20% -
  Horiz. % 23.85% -6.90% 0.91% -5.66% 16.42% -5.20% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.07 7.03 6.02 7.04 5.15 5.88 5.23 7.49%
  YoY % 14.79% 16.78% -14.49% 36.70% -12.41% 12.43% -
  Horiz. % 154.30% 134.42% 115.11% 134.61% 98.47% 112.43% 100.00%
EPS -1.00 0.34 -0.05 0.28 -0.69 0.18 -3.50 -18.83%
  YoY % -394.12% 780.00% -117.86% 140.58% -483.33% 105.14% -
  Horiz. % 28.57% -9.71% 1.43% -8.00% 19.71% -5.14% 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 0.0700 0.0700 0.0700 0.0600 0.0500 0.0500 3.08%
  YoY % -14.29% 0.00% 0.00% 16.67% 20.00% 0.00% -
  Horiz. % 120.00% 140.00% 140.00% 140.00% 120.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.29 3.25 2.96 2.86 2.33 2.36 1.95 14.03%
  YoY % 32.00% 9.80% 3.50% 22.75% -1.27% 21.03% -
  Horiz. % 220.00% 166.67% 151.79% 146.67% 119.49% 121.03% 100.00%
EPS -0.53 0.16 -0.02 0.11 -0.31 0.07 -1.31 -13.99%
  YoY % -431.25% 900.00% -118.18% 135.48% -542.86% 105.34% -
  Horiz. % 40.46% -12.21% 1.53% -8.40% 23.66% -5.34% 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 0.0319 0.0324 0.0345 0.0284 0.0271 0.0200 0.0187 9.30%
  YoY % -1.54% -6.09% 21.48% 4.80% 35.50% 6.95% -
  Horiz. % 170.59% 173.26% 184.49% 151.87% 144.92% 106.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.0800 0.0800 0.0600 0.0500 0.0800 0.1400 0.1500 -
P/RPS 0.99 1.14 1.00 0.71 1.55 2.38 2.87 -16.24%
  YoY % -13.16% 14.00% 40.85% -54.19% -34.87% -17.07% -
  Horiz. % 34.49% 39.72% 34.84% 24.74% 54.01% 82.93% 100.00%
P/EPS -7.99 23.69 -132.93 18.03 -11.61 76.93 -4.29 10.91%
  YoY % -133.73% 117.82% -837.27% 255.30% -115.09% 1,893.24% -
  Horiz. % 186.25% -552.21% 3,098.60% -420.28% 270.63% -1,793.24% 100.00%
EY -12.52 4.22 -0.75 5.55 -8.62 1.30 -23.32 -9.84%
  YoY % -396.68% 662.67% -113.51% 164.39% -763.08% 105.57% -
  Horiz. % 53.69% -18.10% 3.22% -23.80% 36.96% -5.57% 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 1.33 1.14 0.86 0.71 1.33 2.80 3.00 -12.67%
  YoY % 16.67% 32.56% 21.13% -46.62% -52.50% -6.67% -
  Horiz. % 44.33% 38.00% 28.67% 23.67% 44.33% 93.33% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 29/05/07 26/05/06 -
Price 0.0600 0.0700 0.0600 0.0600 0.0600 0.1200 0.1100 -
P/RPS 0.74 1.00 1.00 0.85 1.16 2.04 2.10 -15.94%
  YoY % -26.00% 0.00% 17.65% -26.72% -43.14% -2.86% -
  Horiz. % 35.24% 47.62% 47.62% 40.48% 55.24% 97.14% 100.00%
P/EPS -5.99 20.72 -132.93 21.63 -8.71 65.94 -3.14 11.35%
  YoY % -128.91% 115.59% -714.56% 348.34% -113.21% 2,200.00% -
  Horiz. % 190.76% -659.87% 4,233.44% -688.85% 277.39% -2,100.00% 100.00%
EY -16.69 4.83 -0.75 4.62 -11.49 1.52 -31.80 -10.18%
  YoY % -445.55% 744.00% -116.23% 140.21% -855.92% 104.78% -
  Horiz. % 52.48% -15.19% 2.36% -14.53% 36.13% -4.78% 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 1.00 1.00 0.86 0.86 1.00 2.40 2.20 -12.30%
  YoY % 0.00% 16.28% 0.00% -14.00% -58.33% 9.09% -
  Horiz. % 45.45% 45.45% 39.09% 39.09% 45.45% 109.09% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers