Highlights

[NOVAMSC] YoY TTM Result on 2015-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     32.60%    YoY -     59.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 72,974 96,811 30,979 32,283 32,392 30,683 32,269 14.56%
  YoY % -24.62% 212.51% -4.04% -0.34% 5.57% -4.91% -
  Horiz. % 226.14% 300.01% 96.00% 100.04% 100.38% 95.09% 100.00%
PBT -4,441 -23,448 524 1,155 722 -4,616 -4,394 0.18%
  YoY % 81.06% -4,574.81% -54.63% 59.97% 115.64% -5.05% -
  Horiz. % 101.07% 533.64% -11.93% -26.29% -16.43% 105.05% 100.00%
Tax -33 1,021 -14 -3 -1 0 -5 36.94%
  YoY % -103.23% 7,392.86% -366.67% -200.00% 0.00% 0.00% -
  Horiz. % 660.00% -20,420.00% 280.00% 60.00% 20.00% -0.00% 100.00%
NP -4,474 -22,427 510 1,152 721 -4,616 -4,399 0.28%
  YoY % 80.05% -4,497.45% -55.73% 59.78% 115.62% -4.93% -
  Horiz. % 101.70% 509.82% -11.59% -26.19% -16.39% 104.93% 100.00%
NP to SH -2,624 -20,427 512 2,595 1,625 -4,074 -4,005 -6.80%
  YoY % 87.15% -4,089.65% -80.27% 59.69% 139.89% -1.72% -
  Horiz. % 65.52% 510.04% -12.78% -64.79% -40.57% 101.72% 100.00%
Tax Rate - % - % 2.67 % 0.26 % 0.14 % - % - % -
  YoY % 0.00% 0.00% 926.92% 85.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,907.14% 185.71% 100.00% - -
Total Cost 77,448 119,238 30,469 31,131 31,671 35,299 36,668 13.27%
  YoY % -35.05% 291.34% -2.13% -1.71% -10.28% -3.73% -
  Horiz. % 211.21% 325.18% 83.09% 84.90% 86.37% 96.27% 100.00%
Net Worth 40,994 40,994 2,129,400 233,199 51,599 24,222 23,999 9.33%
  YoY % 0.00% -98.07% 813.12% 351.94% 113.03% 0.93% -
  Horiz. % 170.81% 170.81% 8,872.50% 971.67% 215.00% 100.93% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 40,994 40,994 2,129,400 233,199 51,599 24,222 23,999 9.33%
  YoY % 0.00% -98.07% 813.12% 351.94% 113.03% 0.93% -
  Horiz. % 170.81% 170.81% 8,872.50% 971.67% 215.00% 100.93% 100.00%
NOSH 683,240 683,240 23,660,000 2,915,000 860,000 484,444 400,000 9.33%
  YoY % 0.00% -97.11% 711.66% 238.95% 77.52% 21.11% -
  Horiz. % 170.81% 170.81% 5,915.00% 728.75% 215.00% 121.11% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -6.13 % -23.17 % 1.65 % 3.57 % 2.23 % -15.04 % -13.63 % -12.46%
  YoY % 73.54% -1,504.24% -53.78% 60.09% 114.83% -10.34% -
  Horiz. % 44.97% 169.99% -12.11% -26.19% -16.36% 110.34% 100.00%
ROE -6.40 % -49.83 % 0.02 % 1.11 % 3.15 % -16.82 % -16.69 % -14.76%
  YoY % 87.16% -249,250.03% -98.20% -64.76% 118.73% -0.78% -
  Horiz. % 38.35% 298.56% -0.12% -6.65% -18.87% 100.78% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.68 14.17 0.13 1.11 3.77 6.33 8.07 4.78%
  YoY % -24.63% 10,800.00% -88.29% -70.56% -40.44% -21.56% -
  Horiz. % 132.34% 175.59% 1.61% 13.75% 46.72% 78.44% 100.00%
EPS -0.38 -2.99 0.00 0.09 0.19 -0.84 -1.00 -14.89%
  YoY % 87.29% 0.00% 0.00% -52.63% 122.62% 16.00% -
  Horiz. % 38.00% 299.00% -0.00% -9.00% -19.00% 84.00% 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 0.0600 0.0600 0.0900 0.0800 0.0600 0.0500 0.0600 -
  YoY % 0.00% -33.33% 12.50% 33.33% 20.00% -16.67% -
  Horiz. % 100.00% 100.00% 150.00% 133.33% 100.00% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.71 12.88 4.12 4.30 4.31 4.08 4.29 14.58%
  YoY % -24.61% 212.62% -4.19% -0.23% 5.64% -4.90% -
  Horiz. % 226.34% 300.23% 96.04% 100.23% 100.47% 95.10% 100.00%
EPS -0.35 -2.72 0.07 0.35 0.22 -0.54 -0.53 -6.68%
  YoY % 87.13% -3,985.71% -80.00% 59.09% 140.74% -1.89% -
  Horiz. % 66.04% 513.21% -13.21% -66.04% -41.51% 101.89% 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 0.0545 2.8333 0.3103 0.0687 0.0322 0.0319 9.33%
  YoY % 0.00% -98.08% 813.08% 351.67% 113.35% 0.94% -
  Horiz. % 170.85% 170.85% 8,881.82% 972.73% 215.36% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1000 0.0950 0.0950 0.1750 0.0700 0.0500 0.0800 -
P/RPS 0.94 0.67 72.56 15.80 1.86 0.79 0.99 -0.86%
  YoY % 40.30% -99.08% 359.24% 749.46% 135.44% -20.20% -
  Horiz. % 94.95% 67.68% 7,329.29% 1,595.96% 187.88% 79.80% 100.00%
P/EPS -26.04 -3.18 4,390.04 196.58 37.05 -5.95 -7.99 21.75%
  YoY % -718.87% -100.07% 2,133.21% 430.58% 722.69% 25.53% -
  Horiz. % 325.91% 39.80% -54,944.18% -2,460.33% -463.70% 74.47% 100.00%
EY -3.84 -31.47 0.02 0.51 2.70 -16.82 -12.52 -17.87%
  YoY % 87.80% -157,450.00% -96.08% -81.11% 116.05% -34.35% -
  Horiz. % 30.67% 251.36% -0.16% -4.07% -21.57% 134.35% 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 1.67 1.58 1.06 2.19 1.17 1.00 1.33 3.87%
  YoY % 5.70% 49.06% -51.60% 87.18% 17.00% -24.81% -
  Horiz. % 125.56% 118.80% 79.70% 164.66% 87.97% 75.19% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 -
Price 0.1050 0.0800 0.1000 0.1800 0.0700 0.0600 0.0600 -
P/RPS 0.98 0.56 76.37 16.25 1.86 0.95 0.74 4.79%
  YoY % 75.00% -99.27% 369.97% 773.66% 95.79% 28.38% -
  Horiz. % 132.43% 75.68% 10,320.27% 2,195.95% 251.35% 128.38% 100.00%
P/EPS -27.34 -2.68 4,621.09 202.20 37.05 -7.13 -5.99 28.78%
  YoY % -920.15% -100.06% 2,185.41% 445.75% 619.64% -19.03% -
  Horiz. % 456.43% 44.74% -77,146.75% -3,375.63% -618.53% 119.03% 100.00%
EY -3.66 -37.37 0.02 0.49 2.70 -14.02 -16.69 -22.34%
  YoY % 90.21% -186,950.00% -95.92% -81.85% 119.26% 16.00% -
  Horiz. % 21.93% 223.91% -0.12% -2.94% -16.18% 84.00% 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 1.75 1.33 1.11 2.25 1.17 1.20 1.00 9.77%
  YoY % 31.58% 19.82% -50.67% 92.31% -2.50% 20.00% -
  Horiz. % 175.00% 133.00% 111.00% 225.00% 117.00% 120.00% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers