Highlights

[NOVAMSC] QoQ Quarter Result on 2013-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     151.61%    YoY -     -48.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 7,380 7,850 8,899 8,263 8,300 4,192 8,628 -9.90%
  QoQ % -5.99% -11.79% 7.70% -0.45% 98.00% -51.41% -
  Horiz. % 85.54% 90.98% 103.14% 95.77% 96.20% 48.59% 100.00%
PBT 6 85 266 365 -727 -4,389 247 -91.63%
  QoQ % -92.94% -68.05% -27.12% 150.21% 83.44% -1,876.92% -
  Horiz. % 2.43% 34.41% 107.69% 147.77% -294.33% -1,776.92% 100.00%
Tax -1 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 5 85 266 365 -727 -4,389 247 -92.59%
  QoQ % -94.12% -68.05% -27.12% 150.21% 83.44% -1,876.92% -
  Horiz. % 2.02% 34.41% 107.69% 147.77% -294.33% -1,776.92% 100.00%
NP to SH -55 172 1,058 450 -872 -4,326 257 -
  QoQ % -131.98% -83.74% 135.11% 151.61% 79.84% -1,783.27% -
  Horiz. % -21.40% 66.93% 411.67% 175.10% -339.30% -1,683.27% 100.00%
Tax Rate 16.67 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 7,375 7,765 8,633 7,898 9,027 8,581 8,381 -8.18%
  QoQ % -5.02% -10.05% 9.31% -12.51% 5.20% 2.39% -
  Horiz. % 88.00% 92.65% 103.01% 94.24% 107.71% 102.39% 100.00%
Net Worth 51,599 51,599 90,685 24,999 24,222 23,812 29,983 43.66%
  QoQ % 0.00% -43.10% 262.74% 3.21% 1.72% -20.58% -
  Horiz. % 172.10% 172.10% 302.45% 83.38% 80.79% 79.42% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,599 51,599 90,685 24,999 24,222 23,812 29,983 43.66%
  QoQ % 0.00% -43.10% 262.74% 3.21% 1.72% -20.58% -
  Horiz. % 172.10% 172.10% 302.45% 83.38% 80.79% 79.42% 100.00%
NOSH 860,000 860,000 1,511,428 499,999 484,444 396,880 428,333 59.22%
  QoQ % 0.00% -43.10% 202.29% 3.21% 22.06% -7.34% -
  Horiz. % 200.78% 200.78% 352.86% 116.73% 113.10% 92.66% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.07 % 1.08 % 2.99 % 4.42 % -8.76 % -104.70 % 2.86 % -91.59%
  QoQ % -93.52% -63.88% -32.35% 150.46% 91.63% -3,760.84% -
  Horiz. % 2.45% 37.76% 104.55% 154.55% -306.29% -3,660.84% 100.00%
ROE -0.11 % 0.33 % 1.17 % 1.80 % -3.60 % -18.17 % 0.86 % -
  QoQ % -133.33% -71.79% -35.00% 150.00% 80.19% -2,212.79% -
  Horiz. % -12.79% 38.37% 136.05% 209.30% -418.60% -2,112.79% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.86 0.91 0.59 1.65 1.71 1.06 2.01 -43.25%
  QoQ % -5.49% 54.24% -64.24% -3.51% 61.32% -47.26% -
  Horiz. % 42.79% 45.27% 29.35% 82.09% 85.07% 52.74% 100.00%
EPS 0.00 0.02 0.07 0.09 -0.18 -1.09 0.06 -
  QoQ % 0.00% -71.43% -22.22% 150.00% 83.49% -1,916.67% -
  Horiz. % 0.00% 33.33% 116.67% 150.00% -300.00% -1,816.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0600 0.0600 0.0500 0.0500 0.0600 0.0700 -9.77%
  QoQ % 0.00% 0.00% 20.00% 0.00% -16.67% -14.29% -
  Horiz. % 85.71% 85.71% 85.71% 71.43% 71.43% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.69 0.74 0.84 0.78 0.78 0.39 0.81 -10.15%
  QoQ % -6.76% -11.90% 7.69% 0.00% 100.00% -51.85% -
  Horiz. % 85.19% 91.36% 103.70% 96.30% 96.30% 48.15% 100.00%
EPS -0.01 0.02 0.10 0.04 -0.08 -0.41 0.02 -
  QoQ % -150.00% -80.00% 150.00% 150.00% 80.49% -2,150.00% -
  Horiz. % -50.00% 100.00% 500.00% 200.00% -400.00% -2,050.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0485 0.0485 0.0852 0.0235 0.0228 0.0224 0.0282 43.59%
  QoQ % 0.00% -43.08% 262.55% 3.07% 1.79% -20.57% -
  Horiz. % 171.99% 171.99% 302.13% 83.33% 80.85% 79.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0700 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 -
P/RPS 8.16 7.12 11.89 3.63 2.92 5.68 2.98 95.85%
  QoQ % 14.61% -40.12% 227.55% 24.32% -48.59% 90.60% -
  Horiz. % 273.83% 238.93% 398.99% 121.81% 97.99% 190.60% 100.00%
P/EPS -1,094.55 325.00 100.00 66.67 -27.78 -5.50 100.00 -
  QoQ % -436.78% 225.00% 49.99% 339.99% -405.09% -105.50% -
  Horiz. % -1,094.55% 325.00% 100.00% 66.67% -27.78% -5.50% 100.00%
EY -0.09 0.31 1.00 1.50 -3.60 -18.17 1.00 -
  QoQ % -129.03% -69.00% -33.33% 141.67% 80.19% -1,917.00% -
  Horiz. % -9.00% 31.00% 100.00% 150.00% -360.00% -1,817.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.08 1.17 1.20 1.00 1.00 0.86 22.80%
  QoQ % 8.33% -7.69% -2.50% 20.00% 0.00% 16.28% -
  Horiz. % 136.05% 125.58% 136.05% 139.53% 116.28% 116.28% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 -
Price 0.0700 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 -
P/RPS 8.16 7.67 11.04 3.93 3.50 5.68 2.98 95.85%
  QoQ % 6.39% -30.53% 180.92% 12.29% -38.38% 90.60% -
  Horiz. % 273.83% 257.38% 370.47% 131.88% 117.45% 190.60% 100.00%
P/EPS -1,094.55 350.00 92.86 72.22 -33.33 -5.50 100.00 -
  QoQ % -412.73% 276.91% 28.58% 316.68% -506.00% -105.50% -
  Horiz. % -1,094.55% 350.00% 92.86% 72.22% -33.33% -5.50% 100.00%
EY -0.09 0.29 1.08 1.38 -3.00 -18.17 1.00 -
  QoQ % -131.03% -73.15% -21.74% 146.00% 83.49% -1,917.00% -
  Horiz. % -9.00% 29.00% 108.00% 138.00% -300.00% -1,817.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.17 1.08 1.30 1.20 1.00 0.86 22.80%
  QoQ % 0.00% 8.33% -16.92% 8.33% 20.00% 16.28% -
  Horiz. % 136.05% 136.05% 125.58% 151.16% 139.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

615  393  602  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 1.01+0.165 
 YONGTAI 0.235+0.065 
 KANGER 0.18+0.01 
 TRIVE 0.0150.00 
 TOPBLDS 0.105+0.02 
 SAPNRG 0.12+0.005 
 MTRONIC 0.120.00 
 KNM 0.21+0.005 
 AT 0.19-0.005 
 FOCUS-WD 0.05+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS