Highlights

[NOVAMSC] QoQ Quarter Result on 2011-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 14-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -106.78%    YoY -     -105.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,563 8,872 8,959 7,047 7,391 6,281 6,604 28.02%
  QoQ % 7.79% -0.97% 27.13% -4.65% 17.67% -4.89% -
  Horiz. % 144.81% 134.34% 135.66% 106.71% 111.92% 95.11% 100.00%
PBT 253 47 -4,710 48 221 -1,310 188 21.91%
  QoQ % 438.30% 101.00% -9,912.50% -78.28% 116.87% -796.81% -
  Horiz. % 134.57% 25.00% -2,505.32% 25.53% 117.55% -696.81% 100.00%
Tax 0 -5 0 0 0 -5 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% -0.00% -0.00% -0.00% 100.00% -
NP 253 42 -4,710 48 221 -1,315 188 21.91%
  QoQ % 502.38% 100.89% -9,912.50% -78.28% 116.81% -799.47% -
  Horiz. % 134.57% 22.34% -2,505.32% 25.53% 117.55% -699.47% 100.00%
NP to SH 867 -40 -4,817 -62 914 -1,148 645 21.82%
  QoQ % 2,267.50% 99.17% -7,669.35% -106.78% 179.62% -277.98% -
  Horiz. % 134.42% -6.20% -746.82% -9.61% 141.71% -177.98% 100.00%
Tax Rate - % 10.64 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 9,310 8,830 13,669 6,999 7,170 7,596 6,416 28.20%
  QoQ % 5.44% -35.40% 95.30% -2.38% -5.61% 18.39% -
  Horiz. % 145.11% 137.62% 213.05% 109.09% 111.75% 118.39% 100.00%
Net Worth 101,150 23,999 24,702 49,599 146,239 24,351 103,199 -1.33%
  QoQ % 321.46% -2.84% -50.20% -66.08% 500.54% -76.40% -
  Horiz. % 98.01% 23.26% 23.94% 48.06% 141.71% 23.60% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 101,150 23,999 24,702 49,599 146,239 24,351 103,199 -1.33%
  QoQ % 321.46% -2.84% -50.20% -66.08% 500.54% -76.40% -
  Horiz. % 98.01% 23.26% 23.94% 48.06% 141.71% 23.60% 100.00%
NOSH 1,445,000 400,000 411,709 620,000 1,827,999 347,878 1,289,999 7.87%
  QoQ % 261.25% -2.84% -33.60% -66.08% 425.47% -73.03% -
  Horiz. % 112.02% 31.01% 31.92% 48.06% 141.71% 26.97% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.65 % 0.47 % -52.57 % 0.68 % 2.99 % -20.94 % 2.85 % -4.74%
  QoQ % 463.83% 100.89% -7,830.88% -77.26% 114.28% -834.74% -
  Horiz. % 92.98% 16.49% -1,844.56% 23.86% 104.91% -734.74% 100.00%
ROE 0.86 % -0.17 % -19.50 % -0.13 % 0.63 % -4.71 % 0.63 % 23.08%
  QoQ % 605.88% 99.13% -14,900.00% -120.63% 113.38% -847.62% -
  Horiz. % 136.51% -26.98% -3,095.24% -20.63% 100.00% -747.62% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.66 2.22 2.18 1.14 0.40 1.81 0.51 18.77%
  QoQ % -70.27% 1.83% 91.23% 185.00% -77.90% 254.90% -
  Horiz. % 129.41% 435.29% 427.45% 223.53% 78.43% 354.90% 100.00%
EPS 0.06 0.01 -1.17 0.01 0.05 -0.33 0.05 12.94%
  QoQ % 500.00% 100.85% -11,800.00% -80.00% 115.15% -760.00% -
  Horiz. % 120.00% 20.00% -2,340.00% 20.00% 100.00% -660.00% 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 0.0700 0.0600 0.0600 0.0800 0.0800 0.0700 0.0800 -8.52%
  QoQ % 16.67% 0.00% -25.00% 0.00% 14.29% -12.50% -
  Horiz. % 87.50% 75.00% 75.00% 100.00% 100.00% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.90 0.83 0.84 0.66 0.69 0.59 0.62 28.23%
  QoQ % 8.43% -1.19% 27.27% -4.35% 16.95% -4.84% -
  Horiz. % 145.16% 133.87% 135.48% 106.45% 111.29% 95.16% 100.00%
EPS 0.08 0.00 -0.45 -0.01 0.09 -0.11 0.06 21.16%
  QoQ % 0.00% 0.00% -4,400.00% -111.11% 181.82% -283.33% -
  Horiz. % 133.33% 0.00% -750.00% -16.67% 150.00% -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 0.0950 0.0226 0.0232 0.0466 0.1374 0.0229 0.0970 -1.38%
  QoQ % 320.35% -2.59% -50.21% -66.08% 500.00% -76.39% -
  Horiz. % 97.94% 23.30% 23.92% 48.04% 141.65% 23.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.0700 0.0800 0.0600 0.0600 0.0700 0.0800 0.0700 -
P/RPS 10.58 3.61 2.76 5.28 17.31 4.43 13.67 -15.72%
  QoQ % 193.07% 30.80% -47.73% -69.50% 290.74% -67.59% -
  Horiz. % 77.40% 26.41% 20.19% 38.62% 126.63% 32.41% 100.00%
P/EPS 116.67 -800.00 -5.13 -600.00 140.00 -24.24 140.00 -11.45%
  QoQ % 114.58% -15,494.54% 99.15% -528.57% 677.56% -117.31% -
  Horiz. % 83.34% -571.43% -3.66% -428.57% 100.00% -17.31% 100.00%
EY 0.86 -0.13 -19.50 -0.17 0.71 -4.13 0.71 13.64%
  QoQ % 761.54% 99.33% -11,370.59% -123.94% 117.19% -681.69% -
  Horiz. % 121.13% -18.31% -2,746.48% -23.94% 100.00% -581.69% 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 1.00 1.33 1.00 0.75 0.88 1.14 0.88 8.90%
  QoQ % -24.81% 33.00% 33.33% -14.77% -22.81% 29.55% -
  Horiz. % 113.64% 151.14% 113.64% 85.23% 100.00% 129.55% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 -
Price 0.0800 0.0600 0.0800 0.0800 0.0650 0.0700 0.0800 -
P/RPS 12.09 2.71 3.68 7.04 16.08 3.88 15.63 -15.75%
  QoQ % 346.13% -26.36% -47.73% -56.22% 314.43% -75.18% -
  Horiz. % 77.35% 17.34% 23.54% 45.04% 102.88% 24.82% 100.00%
P/EPS 133.33 -600.00 -6.84 -800.00 130.00 -21.21 160.00 -11.46%
  QoQ % 122.22% -8,671.93% 99.14% -715.38% 712.92% -113.26% -
  Horiz. % 83.33% -375.00% -4.28% -500.00% 81.25% -13.26% 100.00%
EY 0.75 -0.17 -14.63 -0.13 0.77 -4.71 0.63 12.34%
  QoQ % 541.18% 98.84% -11,153.85% -116.88% 116.35% -847.62% -
  Horiz. % 119.05% -26.98% -2,322.22% -20.63% 122.22% -747.62% 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 1.14 1.00 1.33 1.00 0.81 1.00 1.00 9.14%
  QoQ % 14.00% -24.81% 33.00% 23.46% -19.00% 0.00% -
  Horiz. % 114.00% 100.00% 133.00% 100.00% 81.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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