Highlights

[NOVAMSC] YoY TTM Result on 2012-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     21.67%    YoY -     -440.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,283 32,392 30,683 32,269 24,443 22,271 21,476 7.03%
  YoY % -0.34% 5.57% -4.91% 32.02% 9.75% 3.70% -
  Horiz. % 150.32% 150.83% 142.87% 150.26% 113.82% 103.70% 100.00%
PBT 1,155 722 -4,616 -4,394 281 786 846 5.32%
  YoY % 59.97% 115.64% -5.05% -1,663.70% -64.25% -7.09% -
  Horiz. % 136.52% 85.34% -545.63% -519.39% 33.22% 92.91% 100.00%
Tax -3 -1 0 -5 -5 226 0 -
  YoY % -200.00% 0.00% 0.00% 0.00% -102.21% 0.00% -
  Horiz. % -1.33% -0.44% 0.00% -2.21% -2.21% 100.00% -
NP 1,152 721 -4,616 -4,399 276 1,012 846 5.28%
  YoY % 59.78% 115.62% -4.93% -1,693.84% -72.73% 19.62% -
  Horiz. % 136.17% 85.22% -545.63% -519.98% 32.62% 119.62% 100.00%
NP to SH 2,595 1,625 -4,074 -4,005 1,175 -167 846 20.53%
  YoY % 59.69% 139.89% -1.72% -440.85% 803.59% -119.74% -
  Horiz. % 306.74% 192.08% -481.56% -473.40% 138.89% -19.74% 100.00%
Tax Rate 0.26 % 0.14 % - % - % 1.78 % -28.75 % - % -
  YoY % 85.71% 0.00% 0.00% 0.00% 106.19% 0.00% -
  Horiz. % -0.90% -0.49% 0.00% 0.00% -6.19% 100.00% -
Total Cost 31,131 31,671 35,299 36,668 24,167 21,259 20,630 7.09%
  YoY % -1.71% -10.28% -3.73% 51.73% 13.68% 3.05% -
  Horiz. % 150.90% 153.52% 171.11% 177.74% 117.14% 103.05% 100.00%
Net Worth 233,199 51,599 24,222 23,999 24,351 25,900 21,350 48.93%
  YoY % 351.94% 113.03% 0.93% -1.44% -5.98% 21.31% -
  Horiz. % 1,092.27% 241.69% 113.45% 112.41% 114.06% 121.31% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 233,199 51,599 24,222 23,999 24,351 25,900 21,350 48.93%
  YoY % 351.94% 113.03% 0.93% -1.44% -5.98% 21.31% -
  Horiz. % 1,092.27% 241.69% 113.45% 112.41% 114.06% 121.31% 100.00%
NOSH 2,915,000 860,000 484,444 400,000 347,878 370,000 305,000 45.65%
  YoY % 238.95% 77.52% 21.11% 14.98% -5.98% 21.31% -
  Horiz. % 955.74% 281.97% 158.83% 131.15% 114.06% 121.31% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.57 % 2.23 % -15.04 % -13.63 % 1.13 % 4.54 % 3.94 % -1.63%
  YoY % 60.09% 114.83% -10.34% -1,306.19% -75.11% 15.23% -
  Horiz. % 90.61% 56.60% -381.73% -345.94% 28.68% 115.23% 100.00%
ROE 1.11 % 3.15 % -16.82 % -16.69 % 4.83 % -0.64 % 3.96 % -19.09%
  YoY % -64.76% 118.73% -0.78% -445.55% 854.69% -116.16% -
  Horiz. % 28.03% 79.55% -424.75% -421.46% 121.97% -16.16% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.11 3.77 6.33 8.07 7.03 6.02 7.04 -26.49%
  YoY % -70.56% -40.44% -21.56% 14.79% 16.78% -14.49% -
  Horiz. % 15.77% 53.55% 89.91% 114.63% 99.86% 85.51% 100.00%
EPS 0.09 0.19 -0.84 -1.00 0.34 -0.05 0.28 -17.23%
  YoY % -52.63% 122.62% 16.00% -394.12% 780.00% -117.86% -
  Horiz. % 32.14% 67.86% -300.00% -357.14% 121.43% -17.86% 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 0.0800 0.0600 0.0500 0.0600 0.0700 0.0700 0.0700 2.25%
  YoY % 33.33% 20.00% -16.67% -14.29% 0.00% 0.00% -
  Horiz. % 114.29% 85.71% 71.43% 85.71% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.30 4.31 4.08 4.29 3.25 2.96 2.86 7.03%
  YoY % -0.23% 5.64% -4.90% 32.00% 9.80% 3.50% -
  Horiz. % 150.35% 150.70% 142.66% 150.00% 113.64% 103.50% 100.00%
EPS 0.35 0.22 -0.54 -0.53 0.16 -0.02 0.11 21.27%
  YoY % 59.09% 140.74% -1.89% -431.25% 900.00% -118.18% -
  Horiz. % 318.18% 200.00% -490.91% -481.82% 145.45% -18.18% 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 0.3103 0.0687 0.0322 0.0319 0.0324 0.0345 0.0284 48.94%
  YoY % 351.67% 113.35% 0.94% -1.54% -6.09% 21.48% -
  Horiz. % 1,092.61% 241.90% 113.38% 112.32% 114.08% 121.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1750 0.0700 0.0500 0.0800 0.0800 0.0600 0.0500 -
P/RPS 15.80 1.86 0.79 0.99 1.14 1.00 0.71 67.67%
  YoY % 749.46% 135.44% -20.20% -13.16% 14.00% 40.85% -
  Horiz. % 2,225.35% 261.97% 111.27% 139.44% 160.56% 140.85% 100.00%
P/EPS 196.58 37.05 -5.95 -7.99 23.69 -132.93 18.03 48.88%
  YoY % 430.58% 722.69% 25.53% -133.73% 117.82% -837.27% -
  Horiz. % 1,090.29% 205.49% -33.00% -44.32% 131.39% -737.27% 100.00%
EY 0.51 2.70 -16.82 -12.52 4.22 -0.75 5.55 -32.81%
  YoY % -81.11% 116.05% -34.35% -396.68% 662.67% -113.51% -
  Horiz. % 9.19% 48.65% -303.06% -225.59% 76.04% -13.51% 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 2.19 1.17 1.00 1.33 1.14 0.86 0.71 20.64%
  YoY % 87.18% 17.00% -24.81% 16.67% 32.56% 21.13% -
  Horiz. % 308.45% 164.79% 140.85% 187.32% 160.56% 121.13% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 -
Price 0.1800 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 -
P/RPS 16.25 1.86 0.95 0.74 1.00 1.00 0.85 63.48%
  YoY % 773.66% 95.79% 28.38% -26.00% 0.00% 17.65% -
  Horiz. % 1,911.76% 218.82% 111.76% 87.06% 117.65% 117.65% 100.00%
P/EPS 202.20 37.05 -7.13 -5.99 20.72 -132.93 21.63 45.12%
  YoY % 445.75% 619.64% -19.03% -128.91% 115.59% -714.56% -
  Horiz. % 934.81% 171.29% -32.96% -27.69% 95.79% -614.56% 100.00%
EY 0.49 2.70 -14.02 -16.69 4.83 -0.75 4.62 -31.19%
  YoY % -81.85% 119.26% 16.00% -445.55% 744.00% -116.23% -
  Horiz. % 10.61% 58.44% -303.46% -361.26% 104.55% -16.23% 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 2.25 1.17 1.20 1.00 1.00 0.86 0.86 17.38%
  YoY % 92.31% -2.50% 20.00% 0.00% 16.28% 0.00% -
  Horiz. % 261.63% 136.05% 139.53% 116.28% 116.28% 100.00% 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.
 


 

213  302  503  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. 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
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers