Highlights

[NOVAMSC] QoQ Quarter Result on 2015-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     126.07%    YoY -     485.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 8,342 7,950 6,477 8,210 9,616 6,849 7,101 11.32%
  QoQ % 4.93% 22.74% -21.11% -14.62% 40.40% -3.55% -
  Horiz. % 117.48% 111.96% 91.21% 115.62% 135.42% 96.45% 100.00%
PBT 38 235 63 188 -94 158 642 -84.79%
  QoQ % -83.83% 273.02% -66.49% 300.00% -159.49% -75.39% -
  Horiz. % 5.92% 36.60% 9.81% 29.28% -14.64% 24.61% 100.00%
Tax -8 -3 -3 0 -3 0 0 -
  QoQ % -166.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 100.00% 100.00% -0.00% 100.00% - -
NP 30 232 60 188 -97 158 642 -87.00%
  QoQ % -87.07% 286.67% -68.09% 293.81% -161.39% -75.39% -
  Horiz. % 4.67% 36.14% 9.35% 29.28% -15.11% 24.61% 100.00%
NP to SH -2,366 -483 4,384 1,318 583 1,148 639 -
  QoQ % -389.86% -111.02% 232.63% 126.07% -49.22% 79.66% -
  Horiz. % -370.27% -75.59% 686.07% 206.26% 91.24% 179.66% 100.00%
Tax Rate 21.05 % 1.28 % 4.76 % - % - % - % - % -
  QoQ % 1,544.53% -73.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 442.23% 26.89% 100.00% - - - -
Total Cost 8,312 7,718 6,417 8,022 9,713 6,691 6,459 18.29%
  QoQ % 7.70% 20.27% -20.01% -17.41% 45.17% 3.59% -
  Horiz. % 128.69% 119.49% 99.35% 124.20% 150.38% 103.59% 100.00%
Net Worth 49,570 49,061 3,945,600 263,599 233,199 229,599 23,962 62.28%
  QoQ % 1.04% -98.76% 1,396.81% 13.04% 1.57% 858.16% -
  Horiz. % 206.87% 204.74% 16,465.73% 1,100.05% 973.19% 958.16% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 49,570 49,061 3,945,600 263,599 233,199 229,599 23,962 62.28%
  QoQ % 1.04% -98.76% 1,396.81% 13.04% 1.57% 858.16% -
  Horiz. % 206.87% 204.74% 16,465.73% 1,100.05% 973.19% 958.16% 100.00%
NOSH 550,786 545,126 43,840,000 3,295,000 2,915,000 2,870,000 399,375 23.87%
  QoQ % 1.04% -98.76% 1,230.50% 13.04% 1.57% 618.62% -
  Horiz. % 137.91% 136.49% 10,977.15% 825.04% 729.89% 718.62% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.36 % 2.92 % 0.93 % 2.29 % -1.01 % 2.31 % 9.04 % -88.32%
  QoQ % -87.67% 213.98% -59.39% 326.73% -143.72% -74.45% -
  Horiz. % 3.98% 32.30% 10.29% 25.33% -11.17% 25.55% 100.00%
ROE -4.77 % -0.98 % 0.11 % 0.50 % 0.25 % 0.50 % 2.67 % -
  QoQ % -386.73% -990.91% -78.00% 100.00% -50.00% -81.27% -
  Horiz. % -178.65% -36.70% 4.12% 18.73% 9.36% 18.73% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.51 1.46 0.01 0.25 0.33 0.24 1.78 -10.38%
  QoQ % 3.42% 14,500.00% -96.00% -24.24% 37.50% -86.52% -
  Horiz. % 84.83% 82.02% 0.56% 14.04% 18.54% 13.48% 100.00%
EPS 0.01 0.04 0.01 0.04 -0.02 0.04 0.16 -84.22%
  QoQ % -75.00% 300.00% -75.00% 300.00% -150.00% -75.00% -
  Horiz. % 6.25% 25.00% 6.25% 25.00% -12.50% 25.00% 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 0.0900 0.0900 0.0900 0.0800 0.0800 0.0800 0.0600 31.00%
  QoQ % 0.00% 0.00% 12.50% 0.00% 0.00% 33.33% -
  Horiz. % 150.00% 150.00% 150.00% 133.33% 133.33% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.78 0.75 0.61 0.77 0.90 0.64 0.67 10.66%
  QoQ % 4.00% 22.95% -20.78% -14.44% 40.62% -4.48% -
  Horiz. % 116.42% 111.94% 91.04% 114.93% 134.33% 95.52% 100.00%
EPS -0.22 -0.05 0.41 0.12 0.05 0.11 0.06 -
  QoQ % -340.00% -112.20% 241.67% 140.00% -54.55% 83.33% -
  Horiz. % -366.67% -83.33% 683.33% 200.00% 83.33% 183.33% 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 0.0466 0.0461 3.7074 0.2477 0.2191 0.2157 0.0225 62.41%
  QoQ % 1.08% -98.76% 1,396.73% 13.05% 1.58% 858.67% -
  Horiz. % 207.11% 204.89% 16,477.33% 1,100.89% 973.78% 958.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.0950 0.1150 0.1150 0.1500 0.1750 0.1350 0.1300 -
P/RPS 6.27 7.89 778.39 60.20 53.05 56.57 7.31 -9.72%
  QoQ % -20.53% -98.99% 1,193.01% 13.48% -6.22% 673.87% -
  Horiz. % 85.77% 107.93% 10,648.29% 823.53% 725.72% 773.87% 100.00%
P/EPS -22.12 -129.79 1,150.00 375.00 875.00 337.50 81.25 -
  QoQ % 82.96% -111.29% 206.67% -57.14% 159.26% 315.38% -
  Horiz. % -27.22% -159.74% 1,415.38% 461.54% 1,076.92% 415.38% 100.00%
EY -4.52 -0.77 0.09 0.27 0.11 0.30 1.23 -
  QoQ % -487.01% -955.56% -66.67% 145.45% -63.33% -75.61% -
  Horiz. % -367.48% -62.60% 7.32% 21.95% 8.94% 24.39% 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 1.06 1.28 1.28 1.88 2.19 1.69 2.17 -37.95%
  QoQ % -17.19% 0.00% -31.91% -14.16% 29.59% -22.12% -
  Horiz. % 48.85% 58.99% 58.99% 86.64% 100.92% 77.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 0.1000 0.1000 0.1200 0.1050 0.1800 0.1550 0.1950 -
P/RPS 6.60 6.86 812.23 42.14 54.57 64.95 10.97 -28.71%
  QoQ % -3.79% -99.16% 1,827.46% -22.78% -15.98% 492.07% -
  Horiz. % 60.16% 62.53% 7,404.10% 384.14% 497.45% 592.07% 100.00%
P/EPS -23.28 -112.86 1,200.00 262.50 900.00 387.50 121.87 -
  QoQ % 79.37% -109.40% 357.14% -70.83% 132.26% 217.96% -
  Horiz. % -19.10% -92.61% 984.66% 215.39% 738.49% 317.96% 100.00%
EY -4.30 -0.89 0.08 0.38 0.11 0.26 0.82 -
  QoQ % -383.15% -1,212.50% -78.95% 245.45% -57.69% -68.29% -
  Horiz. % -524.39% -108.54% 9.76% 46.34% 13.41% 31.71% 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 1.11 1.11 1.33 1.31 2.25 1.94 3.25 -51.11%
  QoQ % 0.00% -16.54% 1.53% -41.78% 15.98% -40.31% -
  Horiz. % 34.15% 34.15% 40.92% 40.31% 69.23% 59.69% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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