Highlights

[NOVAMSC] YoY TTM Result on 2011-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 01-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -3.05%    YoY -     803.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 32,392 30,683 32,269 24,443 22,271 21,476 17,493 10.81%
  YoY % 5.57% -4.91% 32.02% 9.75% 3.70% 22.77% -
  Horiz. % 185.17% 175.40% 184.47% 139.73% 127.31% 122.77% 100.00%
PBT 722 -4,616 -4,394 281 786 846 -2,332 -
  YoY % 115.64% -5.05% -1,663.70% -64.25% -7.09% 136.28% -
  Horiz. % -30.96% 197.94% 188.42% -12.05% -33.70% -36.28% 100.00%
Tax -1 0 -5 -5 226 0 -7 -27.69%
  YoY % 0.00% 0.00% 0.00% -102.21% 0.00% 0.00% -
  Horiz. % 14.29% -0.00% 71.43% 71.43% -3,228.57% -0.00% 100.00%
NP 721 -4,616 -4,399 276 1,012 846 -2,339 -
  YoY % 115.62% -4.93% -1,693.84% -72.73% 19.62% 136.17% -
  Horiz. % -30.83% 197.35% 188.07% -11.80% -43.27% -36.17% 100.00%
NP to SH 1,625 -4,074 -4,005 1,175 -167 846 -2,339 -
  YoY % 139.89% -1.72% -440.85% 803.59% -119.74% 136.17% -
  Horiz. % -69.47% 174.18% 171.23% -50.24% 7.14% -36.17% 100.00%
Tax Rate 0.14 % - % - % 1.78 % -28.75 % - % - % -
  YoY % 0.00% 0.00% 0.00% 106.19% 0.00% 0.00% -
  Horiz. % -0.49% 0.00% 0.00% -6.19% 100.00% - -
Total Cost 31,671 35,299 36,668 24,167 21,259 20,630 19,832 8.11%
  YoY % -10.28% -3.73% 51.73% 13.68% 3.05% 4.02% -
  Horiz. % 159.70% 177.99% 184.89% 121.86% 107.20% 104.02% 100.00%
Net Worth 51,599 24,222 23,999 24,351 25,900 21,350 20,362 16.75%
  YoY % 113.03% 0.93% -1.44% -5.98% 21.31% 4.85% -
  Horiz. % 253.41% 118.96% 117.86% 119.59% 127.19% 104.85% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 51,599 24,222 23,999 24,351 25,900 21,350 20,362 16.75%
  YoY % 113.03% 0.93% -1.44% -5.98% 21.31% 4.85% -
  Horiz. % 253.41% 118.96% 117.86% 119.59% 127.19% 104.85% 100.00%
NOSH 860,000 484,444 400,000 347,878 370,000 305,000 339,375 16.75%
  YoY % 77.52% 21.11% 14.98% -5.98% 21.31% -10.13% -
  Horiz. % 253.41% 142.75% 117.86% 102.51% 109.02% 89.87% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.23 % -15.04 % -13.63 % 1.13 % 4.54 % 3.94 % -13.37 % -
  YoY % 114.83% -10.34% -1,306.19% -75.11% 15.23% 129.47% -
  Horiz. % -16.68% 112.49% 101.94% -8.45% -33.96% -29.47% 100.00%
ROE 3.15 % -16.82 % -16.69 % 4.83 % -0.64 % 3.96 % -11.49 % -
  YoY % 118.73% -0.78% -445.55% 854.69% -116.16% 134.46% -
  Horiz. % -27.42% 146.39% 145.26% -42.04% 5.57% -34.46% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.77 6.33 8.07 7.03 6.02 7.04 5.15 -5.06%
  YoY % -40.44% -21.56% 14.79% 16.78% -14.49% 36.70% -
  Horiz. % 73.20% 122.91% 156.70% 136.50% 116.89% 136.70% 100.00%
EPS 0.19 -0.84 -1.00 0.34 -0.05 0.28 -0.69 -
  YoY % 122.62% 16.00% -394.12% 780.00% -117.86% 140.58% -
  Horiz. % -27.54% 121.74% 144.93% -49.28% 7.25% -40.58% 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 0.0600 0.0500 0.0600 0.0700 0.0700 0.0700 0.0600 -
  YoY % 20.00% -16.67% -14.29% 0.00% 0.00% 16.67% -
  Horiz. % 100.00% 83.33% 100.00% 116.67% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.31 4.08 4.29 3.25 2.96 2.86 2.33 10.79%
  YoY % 5.64% -4.90% 32.00% 9.80% 3.50% 22.75% -
  Horiz. % 184.98% 175.11% 184.12% 139.48% 127.04% 122.75% 100.00%
EPS 0.22 -0.54 -0.53 0.16 -0.02 0.11 -0.31 -
  YoY % 140.74% -1.89% -431.25% 900.00% -118.18% 135.48% -
  Horiz. % -70.97% 174.19% 170.97% -51.61% 6.45% -35.48% 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 0.0687 0.0322 0.0319 0.0324 0.0345 0.0284 0.0271 16.76%
  YoY % 113.35% 0.94% -1.54% -6.09% 21.48% 4.80% -
  Horiz. % 253.51% 118.82% 117.71% 119.56% 127.31% 104.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.0700 0.0500 0.0800 0.0800 0.0600 0.0500 0.0800 -
P/RPS 1.86 0.79 0.99 1.14 1.00 0.71 1.55 3.08%
  YoY % 135.44% -20.20% -13.16% 14.00% 40.85% -54.19% -
  Horiz. % 120.00% 50.97% 63.87% 73.55% 64.52% 45.81% 100.00%
P/EPS 37.05 -5.95 -7.99 23.69 -132.93 18.03 -11.61 -
  YoY % 722.69% 25.53% -133.73% 117.82% -837.27% 255.30% -
  Horiz. % -319.12% 51.25% 68.82% -204.05% 1,144.96% -155.30% 100.00%
EY 2.70 -16.82 -12.52 4.22 -0.75 5.55 -8.62 -
  YoY % 116.05% -34.35% -396.68% 662.67% -113.51% 164.39% -
  Horiz. % -31.32% 195.13% 145.24% -48.96% 8.70% -64.39% 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 1.17 1.00 1.33 1.14 0.86 0.71 1.33 -2.11%
  YoY % 17.00% -24.81% 16.67% 32.56% 21.13% -46.62% -
  Horiz. % 87.97% 75.19% 100.00% 85.71% 64.66% 53.38% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 -
Price 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 0.0600 -
P/RPS 1.86 0.95 0.74 1.00 1.00 0.85 1.16 8.18%
  YoY % 95.79% 28.38% -26.00% 0.00% 17.65% -26.72% -
  Horiz. % 160.34% 81.90% 63.79% 86.21% 86.21% 73.28% 100.00%
P/EPS 37.05 -7.13 -5.99 20.72 -132.93 21.63 -8.71 -
  YoY % 619.64% -19.03% -128.91% 115.59% -714.56% 348.34% -
  Horiz. % -425.37% 81.86% 68.77% -237.89% 1,526.18% -248.34% 100.00%
EY 2.70 -14.02 -16.69 4.83 -0.75 4.62 -11.49 -
  YoY % 119.26% 16.00% -445.55% 744.00% -116.23% 140.21% -
  Horiz. % -23.50% 122.02% 145.26% -42.04% 6.53% -40.21% 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 1.17 1.20 1.00 1.00 0.86 0.86 1.00 2.65%
  YoY % -2.50% 20.00% 0.00% 16.28% 0.00% -14.00% -
  Horiz. % 117.00% 120.00% 100.00% 100.00% 86.00% 86.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers