Highlights

[NOVAMSC] QoQ Quarter Result on 2014-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     509.09%    YoY -     -50.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,616 6,849 7,101 8,717 7,380 7,850 8,899 5.31%
  QoQ % 40.40% -3.55% -18.54% 18.12% -5.99% -11.79% -
  Horiz. % 108.06% 76.96% 79.80% 97.95% 82.93% 88.21% 100.00%
PBT -94 158 642 449 6 85 266 -
  QoQ % -159.49% -75.39% 42.98% 7,383.33% -92.94% -68.05% -
  Horiz. % -35.34% 59.40% 241.35% 168.80% 2.26% 31.95% 100.00%
Tax -3 0 0 0 -1 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% -0.00% -0.00% -0.00% 100.00% - -
NP -97 158 642 449 5 85 266 -
  QoQ % -161.39% -75.39% 42.98% 8,880.00% -94.12% -68.05% -
  Horiz. % -36.47% 59.40% 241.35% 168.80% 1.88% 31.95% 100.00%
NP to SH 583 1,148 639 225 -55 172 1,058 -32.81%
  QoQ % -49.22% 79.66% 184.00% 509.09% -131.98% -83.74% -
  Horiz. % 55.10% 108.51% 60.40% 21.27% -5.20% 16.26% 100.00%
Tax Rate - % - % - % - % 16.67 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 9,713 6,691 6,459 8,268 7,375 7,765 8,633 8.18%
  QoQ % 45.17% 3.59% -21.88% 12.11% -5.02% -10.05% -
  Horiz. % 112.51% 77.50% 74.82% 95.77% 85.43% 89.95% 100.00%
Net Worth 233,199 229,599 23,962 12,272 51,599 51,599 90,685 87.81%
  QoQ % 1.57% 858.16% 95.25% -76.22% 0.00% -43.10% -
  Horiz. % 257.15% 253.18% 26.42% 13.53% 56.90% 56.90% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 233,199 229,599 23,962 12,272 51,599 51,599 90,685 87.81%
  QoQ % 1.57% 858.16% 95.25% -76.22% 0.00% -43.10% -
  Horiz. % 257.15% 253.18% 26.42% 13.53% 56.90% 56.90% 100.00%
NOSH 2,915,000 2,870,000 399,375 204,545 860,000 860,000 1,511,428 55.00%
  QoQ % 1.57% 618.62% 95.25% -76.22% 0.00% -43.10% -
  Horiz. % 192.86% 189.89% 26.42% 13.53% 56.90% 56.90% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -1.01 % 2.31 % 9.04 % 5.15 % 0.07 % 1.08 % 2.99 % -
  QoQ % -143.72% -74.45% 75.53% 7,257.14% -93.52% -63.88% -
  Horiz. % -33.78% 77.26% 302.34% 172.24% 2.34% 36.12% 100.00%
ROE 0.25 % 0.50 % 2.67 % 1.83 % -0.11 % 0.33 % 1.17 % -64.29%
  QoQ % -50.00% -81.27% 45.90% 1,763.64% -133.33% -71.79% -
  Horiz. % 21.37% 42.74% 228.21% 156.41% -9.40% 28.21% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.33 0.24 1.78 4.26 0.86 0.91 0.59 -32.14%
  QoQ % 37.50% -86.52% -58.22% 395.35% -5.49% 54.24% -
  Horiz. % 55.93% 40.68% 301.69% 722.03% 145.76% 154.24% 100.00%
EPS -0.02 0.04 0.16 0.11 0.00 0.02 0.07 -
  QoQ % -150.00% -75.00% 45.45% 0.00% 0.00% -71.43% -
  Horiz. % -28.57% 57.14% 228.57% 157.14% 0.00% 28.57% 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 0.0800 0.0800 0.0600 0.0600 0.0600 0.0600 0.0600 21.16%
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.90 0.64 0.67 0.82 0.69 0.74 0.84 4.71%
  QoQ % 40.62% -4.48% -18.29% 18.84% -6.76% -11.90% -
  Horiz. % 107.14% 76.19% 79.76% 97.62% 82.14% 88.10% 100.00%
EPS 0.05 0.11 0.06 0.02 -0.01 0.02 0.10 -37.03%
  QoQ % -54.55% 83.33% 200.00% 300.00% -150.00% -80.00% -
  Horiz. % 50.00% 110.00% 60.00% 20.00% -10.00% 20.00% 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 0.2191 0.2157 0.0225 0.0115 0.0485 0.0485 0.0852 87.81%
  QoQ % 1.58% 858.67% 95.65% -76.29% 0.00% -43.08% -
  Horiz. % 257.16% 253.17% 26.41% 13.50% 56.92% 56.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1750 0.1350 0.1300 0.0800 0.0700 0.0650 0.0700 -
P/RPS 53.05 56.57 7.31 1.88 8.16 7.12 11.89 171.27%
  QoQ % -6.22% 673.87% 288.83% -76.96% 14.61% -40.12% -
  Horiz. % 446.17% 475.78% 61.48% 15.81% 68.63% 59.88% 100.00%
P/EPS 875.00 337.50 81.25 72.73 -1,094.55 325.00 100.00 325.19%
  QoQ % 159.26% 315.38% 11.71% 106.64% -436.78% 225.00% -
  Horiz. % 875.00% 337.50% 81.25% 72.73% -1,094.55% 325.00% 100.00%
EY 0.11 0.30 1.23 1.38 -0.09 0.31 1.00 -77.07%
  QoQ % -63.33% -75.61% -10.87% 1,633.33% -129.03% -69.00% -
  Horiz. % 11.00% 30.00% 123.00% 138.00% -9.00% 31.00% 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 2.19 1.69 2.17 1.33 1.17 1.08 1.17 51.94%
  QoQ % 29.59% -22.12% 63.16% 13.68% 8.33% -7.69% -
  Horiz. % 187.18% 144.44% 185.47% 113.68% 100.00% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.1800 0.1550 0.1950 0.1250 0.0700 0.0700 0.0650 -
P/RPS 54.57 64.95 10.97 2.93 8.16 7.67 11.04 190.46%
  QoQ % -15.98% 492.07% 274.40% -64.09% 6.39% -30.53% -
  Horiz. % 494.29% 588.32% 99.37% 26.54% 73.91% 69.47% 100.00%
P/EPS 900.00 387.50 121.87 113.64 -1,094.55 350.00 92.86 355.21%
  QoQ % 132.26% 217.96% 7.24% 110.38% -412.73% 276.91% -
  Horiz. % 969.20% 417.29% 131.24% 122.38% -1,178.71% 376.91% 100.00%
EY 0.11 0.26 0.82 0.88 -0.09 0.29 1.08 -78.22%
  QoQ % -57.69% -68.29% -6.82% 1,077.78% -131.03% -73.15% -
  Horiz. % 10.19% 24.07% 75.93% 81.48% -8.33% 26.85% 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 2.25 1.94 3.25 2.08 1.17 1.17 1.08 63.19%
  QoQ % 15.98% -40.31% 56.25% 77.78% 0.00% 8.33% -
  Horiz. % 208.33% 179.63% 300.93% 192.59% 108.33% 108.33% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

495  416  647  836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205-0.005 
 BIOHLDG 0.36+0.005 
 LAMBO 0.0350.00 
 ASIABIO-OR 0.0150.00 
 XOX 0.105-0.005 
 AEM 0.18+0.005 
 PARKSON 0.17+0.01 
 PHB-WB 0.020.00 
 SANICHI 0.0650.00 
 VSOLAR 0.04-0.005 

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