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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers