Highlights

[NOVAMSC] YoY TTM Result on 2010-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -116.62%    YoY -     -119.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 30,683 32,269 24,443 22,271 21,476 17,493 17,720 9.57%
  YoY % -4.91% 32.02% 9.75% 3.70% 22.77% -1.28% -
  Horiz. % 173.15% 182.10% 137.94% 125.68% 121.20% 98.72% 100.00%
PBT -4,616 -4,394 281 786 846 -2,332 553 -
  YoY % -5.05% -1,663.70% -64.25% -7.09% 136.28% -521.70% -
  Horiz. % -834.72% -794.58% 50.81% 142.13% 152.98% -421.70% 100.00%
Tax 0 -5 -5 226 0 -7 -5 -
  YoY % 0.00% 0.00% -102.21% 0.00% 0.00% -40.00% -
  Horiz. % -0.00% 100.00% 100.00% -4,520.00% -0.00% 140.00% 100.00%
NP -4,616 -4,399 276 1,012 846 -2,339 548 -
  YoY % -4.93% -1,693.84% -72.73% 19.62% 136.17% -526.82% -
  Horiz. % -842.34% -802.74% 50.36% 184.67% 154.38% -426.82% 100.00%
NP to SH -4,074 -4,005 1,175 -167 846 -2,339 548 -
  YoY % -1.72% -440.85% 803.59% -119.74% 136.17% -526.82% -
  Horiz. % -743.43% -730.84% 214.42% -30.47% 154.38% -426.82% 100.00%
Tax Rate - % - % 1.78 % -28.75 % - % - % 0.90 % -
  YoY % 0.00% 0.00% 106.19% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 197.78% -3,194.44% 0.00% 0.00% 100.00%
Total Cost 35,299 36,668 24,167 21,259 20,630 19,832 17,172 12.75%
  YoY % -3.73% 51.73% 13.68% 3.05% 4.02% 15.49% -
  Horiz. % 205.56% 213.53% 140.73% 123.80% 120.14% 115.49% 100.00%
Net Worth 24,222 23,999 24,351 25,900 21,350 20,362 15,055 8.24%
  YoY % 0.93% -1.44% -5.98% 21.31% 4.85% 35.25% -
  Horiz. % 160.89% 159.41% 161.74% 172.03% 141.81% 135.25% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 24,222 23,999 24,351 25,900 21,350 20,362 15,055 8.24%
  YoY % 0.93% -1.44% -5.98% 21.31% 4.85% 35.25% -
  Horiz. % 160.89% 159.41% 161.74% 172.03% 141.81% 135.25% 100.00%
NOSH 484,444 400,000 347,878 370,000 305,000 339,375 301,111 8.24%
  YoY % 21.11% 14.98% -5.98% 21.31% -10.13% 12.71% -
  Horiz. % 160.89% 132.84% 115.53% 122.88% 101.29% 112.71% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -15.04 % -13.63 % 1.13 % 4.54 % 3.94 % -13.37 % 3.09 % -
  YoY % -10.34% -1,306.19% -75.11% 15.23% 129.47% -532.69% -
  Horiz. % -486.73% -441.10% 36.57% 146.93% 127.51% -432.69% 100.00%
ROE -16.82 % -16.69 % 4.83 % -0.64 % 3.96 % -11.49 % 3.64 % -
  YoY % -0.78% -445.55% 854.69% -116.16% 134.46% -415.66% -
  Horiz. % -462.09% -458.52% 132.69% -17.58% 108.79% -315.66% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.33 8.07 7.03 6.02 7.04 5.15 5.88 1.24%
  YoY % -21.56% 14.79% 16.78% -14.49% 36.70% -12.41% -
  Horiz. % 107.65% 137.24% 119.56% 102.38% 119.73% 87.59% 100.00%
EPS -0.84 -1.00 0.34 -0.05 0.28 -0.69 0.18 -
  YoY % 16.00% -394.12% 780.00% -117.86% 140.58% -483.33% -
  Horiz. % -466.67% -555.56% 188.89% -27.78% 155.56% -383.33% 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 0.0500 0.0600 0.0700 0.0700 0.0700 0.0600 0.0500 -
  YoY % -16.67% -14.29% 0.00% 0.00% 16.67% 20.00% -
  Horiz. % 100.00% 120.00% 140.00% 140.00% 140.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.08 4.29 3.25 2.96 2.86 2.33 2.36 9.54%
  YoY % -4.90% 32.00% 9.80% 3.50% 22.75% -1.27% -
  Horiz. % 172.88% 181.78% 137.71% 125.42% 121.19% 98.73% 100.00%
EPS -0.54 -0.53 0.16 -0.02 0.11 -0.31 0.07 -
  YoY % -1.89% -431.25% 900.00% -118.18% 135.48% -542.86% -
  Horiz. % -771.43% -757.14% 228.57% -28.57% 157.14% -442.86% 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 0.0322 0.0319 0.0324 0.0345 0.0284 0.0271 0.0200 8.25%
  YoY % 0.94% -1.54% -6.09% 21.48% 4.80% 35.50% -
  Horiz. % 161.00% 159.50% 162.00% 172.50% 142.00% 135.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.0500 0.0800 0.0800 0.0600 0.0500 0.0800 0.1400 -
P/RPS 0.79 0.99 1.14 1.00 0.71 1.55 2.38 -16.78%
  YoY % -20.20% -13.16% 14.00% 40.85% -54.19% -34.87% -
  Horiz. % 33.19% 41.60% 47.90% 42.02% 29.83% 65.13% 100.00%
P/EPS -5.95 -7.99 23.69 -132.93 18.03 -11.61 76.93 -
  YoY % 25.53% -133.73% 117.82% -837.27% 255.30% -115.09% -
  Horiz. % -7.73% -10.39% 30.79% -172.79% 23.44% -15.09% 100.00%
EY -16.82 -12.52 4.22 -0.75 5.55 -8.62 1.30 -
  YoY % -34.35% -396.68% 662.67% -113.51% 164.39% -763.08% -
  Horiz. % -1,293.85% -963.08% 324.62% -57.69% 426.92% -663.08% 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 1.33 1.14 0.86 0.71 1.33 2.80 -15.76%
  YoY % -24.81% 16.67% 32.56% 21.13% -46.62% -52.50% -
  Horiz. % 35.71% 47.50% 40.71% 30.71% 25.36% 47.50% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 29/05/07 -
Price 0.0600 0.0600 0.0700 0.0600 0.0600 0.0600 0.1200 -
P/RPS 0.95 0.74 1.00 1.00 0.85 1.16 2.04 -11.95%
  YoY % 28.38% -26.00% 0.00% 17.65% -26.72% -43.14% -
  Horiz. % 46.57% 36.27% 49.02% 49.02% 41.67% 56.86% 100.00%
P/EPS -7.13 -5.99 20.72 -132.93 21.63 -8.71 65.94 -
  YoY % -19.03% -128.91% 115.59% -714.56% 348.34% -113.21% -
  Horiz. % -10.81% -9.08% 31.42% -201.59% 32.80% -13.21% 100.00%
EY -14.02 -16.69 4.83 -0.75 4.62 -11.49 1.52 -
  YoY % 16.00% -445.55% 744.00% -116.23% 140.21% -855.92% -
  Horiz. % -922.37% -1,098.03% 317.76% -49.34% 303.95% -755.92% 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 1.20 1.00 1.00 0.86 0.86 1.00 2.40 -10.90%
  YoY % 20.00% 0.00% 16.28% 0.00% -14.00% -58.33% -
  Horiz. % 50.00% 41.67% 41.67% 35.83% 35.83% 41.67% 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
 
 

286  328  474  1120 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 VC 0.09+0.02 
 HIBISCS 0.525+0.02 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.125+0.02 
 DGB 0.0250.00 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.33-0.08 
 ARMADA 0.185+0.01 
 EKOVEST 0.48+0.02 

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