Highlights

[NOVAMSC] YoY TTM Result on 2014-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     101.11%    YoY -     139.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 96,811 30,979 32,283 32,392 30,683 32,269 24,443 25.76%
  YoY % 212.51% -4.04% -0.34% 5.57% -4.91% 32.02% -
  Horiz. % 396.07% 126.74% 132.07% 132.52% 125.53% 132.02% 100.00%
PBT -23,448 524 1,155 722 -4,616 -4,394 281 -
  YoY % -4,574.81% -54.63% 59.97% 115.64% -5.05% -1,663.70% -
  Horiz. % -8,344.48% 186.48% 411.03% 256.94% -1,642.70% -1,563.70% 100.00%
Tax 1,021 -14 -3 -1 0 -5 -5 -
  YoY % 7,392.86% -366.67% -200.00% 0.00% 0.00% 0.00% -
  Horiz. % -20,420.00% 280.00% 60.00% 20.00% -0.00% 100.00% 100.00%
NP -22,427 510 1,152 721 -4,616 -4,399 276 -
  YoY % -4,497.45% -55.73% 59.78% 115.62% -4.93% -1,693.84% -
  Horiz. % -8,125.72% 184.78% 417.39% 261.23% -1,672.46% -1,593.84% 100.00%
NP to SH -20,427 512 2,595 1,625 -4,074 -4,005 1,175 -
  YoY % -4,089.65% -80.27% 59.69% 139.89% -1.72% -440.85% -
  Horiz. % -1,738.47% 43.57% 220.85% 138.30% -346.72% -340.85% 100.00%
Tax Rate - % 2.67 % 0.26 % 0.14 % - % - % 1.78 % -
  YoY % 0.00% 926.92% 85.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 14.61% 7.87% 0.00% 0.00% 100.00%
Total Cost 119,238 30,469 31,131 31,671 35,299 36,668 24,167 30.44%
  YoY % 291.34% -2.13% -1.71% -10.28% -3.73% 51.73% -
  Horiz. % 493.39% 126.08% 128.82% 131.05% 146.06% 151.73% 100.00%
Net Worth 40,994 2,129,400 233,199 51,599 24,222 23,999 24,351 9.06%
  YoY % -98.07% 813.12% 351.94% 113.03% 0.93% -1.44% -
  Horiz. % 168.34% 8,744.43% 957.64% 211.90% 99.47% 98.56% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 40,994 2,129,400 233,199 51,599 24,222 23,999 24,351 9.06%
  YoY % -98.07% 813.12% 351.94% 113.03% 0.93% -1.44% -
  Horiz. % 168.34% 8,744.43% 957.64% 211.90% 99.47% 98.56% 100.00%
NOSH 683,240 23,660,000 2,915,000 860,000 484,444 400,000 347,878 11.90%
  YoY % -97.11% 711.66% 238.95% 77.52% 21.11% 14.98% -
  Horiz. % 196.40% 6,801.22% 837.94% 247.21% 139.26% 114.98% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -23.17 % 1.65 % 3.57 % 2.23 % -15.04 % -13.63 % 1.13 % -
  YoY % -1,504.24% -53.78% 60.09% 114.83% -10.34% -1,306.19% -
  Horiz. % -2,050.44% 146.02% 315.93% 197.35% -1,330.97% -1,206.19% 100.00%
ROE -49.83 % 0.02 % 1.11 % 3.15 % -16.82 % -16.69 % 4.83 % -
  YoY % -249,250.03% -98.20% -64.76% 118.73% -0.78% -445.55% -
  Horiz. % -1,031.68% 0.41% 22.98% 65.22% -348.24% -345.55% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.17 0.13 1.11 3.77 6.33 8.07 7.03 12.38%
  YoY % 10,800.00% -88.29% -70.56% -40.44% -21.56% 14.79% -
  Horiz. % 201.56% 1.85% 15.79% 53.63% 90.04% 114.79% 100.00%
EPS -2.99 0.00 0.09 0.19 -0.84 -1.00 0.34 -
  YoY % 0.00% 0.00% -52.63% 122.62% 16.00% -394.12% -
  Horiz. % -879.41% 0.00% 26.47% 55.88% -247.06% -294.12% 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 0.0900 0.0800 0.0600 0.0500 0.0600 0.0700 -2.53%
  YoY % -33.33% 12.50% 33.33% 20.00% -16.67% -14.29% -
  Horiz. % 85.71% 128.57% 114.29% 85.71% 71.43% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.88 4.12 4.30 4.31 4.08 4.29 3.25 25.77%
  YoY % 212.62% -4.19% -0.23% 5.64% -4.90% 32.00% -
  Horiz. % 396.31% 126.77% 132.31% 132.62% 125.54% 132.00% 100.00%
EPS -2.72 0.07 0.35 0.22 -0.54 -0.53 0.16 -
  YoY % -3,985.71% -80.00% 59.09% 140.74% -1.89% -431.25% -
  Horiz. % -1,700.00% 43.75% 218.75% 137.50% -337.50% -331.25% 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 0.0545 2.8333 0.3103 0.0687 0.0322 0.0319 0.0324 9.05%
  YoY % -98.08% 813.08% 351.67% 113.35% 0.94% -1.54% -
  Horiz. % 168.21% 8,744.75% 957.72% 212.04% 99.38% 98.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0950 0.0950 0.1750 0.0700 0.0500 0.0800 0.0800 -
P/RPS 0.67 72.56 15.80 1.86 0.79 0.99 1.14 -8.47%
  YoY % -99.08% 359.24% 749.46% 135.44% -20.20% -13.16% -
  Horiz. % 58.77% 6,364.91% 1,385.96% 163.16% 69.30% 86.84% 100.00%
P/EPS -3.18 4,390.04 196.58 37.05 -5.95 -7.99 23.69 -
  YoY % -100.07% 2,133.21% 430.58% 722.69% 25.53% -133.73% -
  Horiz. % -13.42% 18,531.20% 829.80% 156.40% -25.12% -33.73% 100.00%
EY -31.47 0.02 0.51 2.70 -16.82 -12.52 4.22 -
  YoY % -157,450.00% -96.08% -81.11% 116.05% -34.35% -396.68% -
  Horiz. % -745.73% 0.47% 12.09% 63.98% -398.58% -296.68% 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 1.58 1.06 2.19 1.17 1.00 1.33 1.14 5.59%
  YoY % 49.06% -51.60% 87.18% 17.00% -24.81% 16.67% -
  Horiz. % 138.60% 92.98% 192.11% 102.63% 87.72% 116.67% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 -
Price 0.0800 0.1000 0.1800 0.0700 0.0600 0.0600 0.0700 -
P/RPS 0.56 76.37 16.25 1.86 0.95 0.74 1.00 -9.20%
  YoY % -99.27% 369.97% 773.66% 95.79% 28.38% -26.00% -
  Horiz. % 56.00% 7,637.00% 1,625.00% 186.00% 95.00% 74.00% 100.00%
P/EPS -2.68 4,621.09 202.20 37.05 -7.13 -5.99 20.72 -
  YoY % -100.06% 2,185.41% 445.75% 619.64% -19.03% -128.91% -
  Horiz. % -12.93% 22,302.56% 975.87% 178.81% -34.41% -28.91% 100.00%
EY -37.37 0.02 0.49 2.70 -14.02 -16.69 4.83 -
  YoY % -186,950.00% -95.92% -81.85% 119.26% 16.00% -445.55% -
  Horiz. % -773.71% 0.41% 10.14% 55.90% -290.27% -345.55% 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 1.33 1.11 2.25 1.17 1.20 1.00 1.00 4.86%
  YoY % 19.82% -50.67% 92.31% -2.50% 20.00% 0.00% -
  Horiz. % 133.00% 111.00% 225.00% 117.00% 120.00% 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.
 


 

114  105  381  1696 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 PUC 0.0550.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PA 0.065+0.005 
Partners & Brokers