Highlights

[NOVAMSC] YoY TTM Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -25.66%    YoY -     -1.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 30,979 32,283 32,392 30,683 32,269 24,443 22,271 5.65%
  YoY % -4.04% -0.34% 5.57% -4.91% 32.02% 9.75% -
  Horiz. % 139.10% 144.96% 145.44% 137.77% 144.89% 109.75% 100.00%
PBT 524 1,155 722 -4,616 -4,394 281 786 -6.53%
  YoY % -54.63% 59.97% 115.64% -5.05% -1,663.70% -64.25% -
  Horiz. % 66.67% 146.95% 91.86% -587.28% -559.03% 35.75% 100.00%
Tax -14 -3 -1 0 -5 -5 226 -
  YoY % -366.67% -200.00% 0.00% 0.00% 0.00% -102.21% -
  Horiz. % -6.19% -1.33% -0.44% 0.00% -2.21% -2.21% 100.00%
NP 510 1,152 721 -4,616 -4,399 276 1,012 -10.78%
  YoY % -55.73% 59.78% 115.62% -4.93% -1,693.84% -72.73% -
  Horiz. % 50.40% 113.83% 71.25% -456.13% -434.68% 27.27% 100.00%
NP to SH 512 2,595 1,625 -4,074 -4,005 1,175 -167 -
  YoY % -80.27% 59.69% 139.89% -1.72% -440.85% 803.59% -
  Horiz. % -306.59% -1,553.89% -973.05% 2,439.52% 2,398.20% -703.59% 100.00%
Tax Rate 2.67 % 0.26 % 0.14 % - % - % 1.78 % -28.75 % -
  YoY % 926.92% 85.71% 0.00% 0.00% 0.00% 106.19% -
  Horiz. % -9.29% -0.90% -0.49% 0.00% 0.00% -6.19% 100.00%
Total Cost 30,469 31,131 31,671 35,299 36,668 24,167 21,259 6.18%
  YoY % -2.13% -1.71% -10.28% -3.73% 51.73% 13.68% -
  Horiz. % 143.32% 146.44% 148.98% 166.04% 172.48% 113.68% 100.00%
Net Worth 2,129,400 233,199 51,599 24,222 23,999 24,351 25,900 108.39%
  YoY % 813.12% 351.94% 113.03% 0.93% -1.44% -5.98% -
  Horiz. % 8,221.62% 900.39% 199.23% 93.52% 92.66% 94.02% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,129,400 233,199 51,599 24,222 23,999 24,351 25,900 108.39%
  YoY % 813.12% 351.94% 113.03% 0.93% -1.44% -5.98% -
  Horiz. % 8,221.62% 900.39% 199.23% 93.52% 92.66% 94.02% 100.00%
NOSH 23,660,000 2,915,000 860,000 484,444 400,000 347,878 370,000 99.85%
  YoY % 711.66% 238.95% 77.52% 21.11% 14.98% -5.98% -
  Horiz. % 6,394.59% 787.84% 232.43% 130.93% 108.11% 94.02% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.65 % 3.57 % 2.23 % -15.04 % -13.63 % 1.13 % 4.54 % -15.51%
  YoY % -53.78% 60.09% 114.83% -10.34% -1,306.19% -75.11% -
  Horiz. % 36.34% 78.63% 49.12% -331.28% -300.22% 24.89% 100.00%
ROE 0.02 % 1.11 % 3.15 % -16.82 % -16.69 % 4.83 % -0.64 % -
  YoY % -98.20% -64.76% 118.73% -0.78% -445.55% 854.69% -
  Horiz. % -3.12% -173.44% -492.19% 2,628.12% 2,607.81% -754.69% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.13 1.11 3.77 6.33 8.07 7.03 6.02 -47.20%
  YoY % -88.29% -70.56% -40.44% -21.56% 14.79% 16.78% -
  Horiz. % 2.16% 18.44% 62.62% 105.15% 134.05% 116.78% 100.00%
EPS 0.00 0.09 0.19 -0.84 -1.00 0.34 -0.05 -
  YoY % 0.00% -52.63% 122.62% 16.00% -394.12% 780.00% -
  Horiz. % -0.00% -180.00% -380.00% 1,680.00% 2,000.00% -680.00% 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 0.0900 0.0800 0.0600 0.0500 0.0600 0.0700 0.0700 4.27%
  YoY % 12.50% 33.33% 20.00% -16.67% -14.29% 0.00% -
  Horiz. % 128.57% 114.29% 85.71% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.12 4.30 4.31 4.08 4.29 3.25 2.96 5.66%
  YoY % -4.19% -0.23% 5.64% -4.90% 32.00% 9.80% -
  Horiz. % 139.19% 145.27% 145.61% 137.84% 144.93% 109.80% 100.00%
EPS 0.07 0.35 0.22 -0.54 -0.53 0.16 -0.02 -
  YoY % -80.00% 59.09% 140.74% -1.89% -431.25% 900.00% -
  Horiz. % -350.00% -1,750.00% -1,100.00% 2,700.00% 2,650.00% -800.00% 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 2.8333 0.3103 0.0687 0.0322 0.0319 0.0324 0.0345 108.35%
  YoY % 813.08% 351.67% 113.35% 0.94% -1.54% -6.09% -
  Horiz. % 8,212.46% 899.42% 199.13% 93.33% 92.46% 93.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.0950 0.1750 0.0700 0.0500 0.0800 0.0800 0.0600 -
P/RPS 72.56 15.80 1.86 0.79 0.99 1.14 1.00 104.10%
  YoY % 359.24% 749.46% 135.44% -20.20% -13.16% 14.00% -
  Horiz. % 7,256.00% 1,580.00% 186.00% 79.00% 99.00% 114.00% 100.00%
P/EPS 4,390.04 196.58 37.05 -5.95 -7.99 23.69 -132.93 -
  YoY % 2,133.21% 430.58% 722.69% 25.53% -133.73% 117.82% -
  Horiz. % -3,302.52% -147.88% -27.87% 4.48% 6.01% -17.82% 100.00%
EY 0.02 0.51 2.70 -16.82 -12.52 4.22 -0.75 -
  YoY % -96.08% -81.11% 116.05% -34.35% -396.68% 662.67% -
  Horiz. % -2.67% -68.00% -360.00% 2,242.67% 1,669.33% -562.67% 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 1.06 2.19 1.17 1.00 1.33 1.14 0.86 3.54%
  YoY % -51.60% 87.18% 17.00% -24.81% 16.67% 32.56% -
  Horiz. % 123.26% 254.65% 136.05% 116.28% 154.65% 132.56% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 -
Price 0.1000 0.1800 0.0700 0.0600 0.0600 0.0700 0.0600 -
P/RPS 76.37 16.25 1.86 0.95 0.74 1.00 1.00 105.84%
  YoY % 369.97% 773.66% 95.79% 28.38% -26.00% 0.00% -
  Horiz. % 7,637.00% 1,625.00% 186.00% 95.00% 74.00% 100.00% 100.00%
P/EPS 4,621.09 202.20 37.05 -7.13 -5.99 20.72 -132.93 -
  YoY % 2,185.41% 445.75% 619.64% -19.03% -128.91% 115.59% -
  Horiz. % -3,476.33% -152.11% -27.87% 5.36% 4.51% -15.59% 100.00%
EY 0.02 0.49 2.70 -14.02 -16.69 4.83 -0.75 -
  YoY % -95.92% -81.85% 119.26% 16.00% -445.55% 744.00% -
  Horiz. % -2.67% -65.33% -360.00% 1,869.33% 2,225.33% -644.00% 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 1.11 2.25 1.17 1.20 1.00 1.00 0.86 4.34%
  YoY % -50.67% 92.31% -2.50% 20.00% 0.00% 16.28% -
  Horiz. % 129.07% 261.63% 136.05% 139.53% 116.28% 116.28% 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.
 


 

268  363  542  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.35+0.02 
 GPACKET-WB 0.33+0.01 
 HSI-H8B 0.21+0.005 
 VELESTO-WA 0.145+0.02 
 SAPNRG-WA 0.125+0.005 
 IFCAMSC 0.455+0.02 
 HSI-C7F 0.295-0.005 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers