Highlights

[NOVAMSC] QoQ Quarter Result on 2014-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     184.00%    YoY -     -39.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,210 9,616 6,849 7,101 8,717 7,380 7,850 3.04%
  QoQ % -14.62% 40.40% -3.55% -18.54% 18.12% -5.99% -
  Horiz. % 104.59% 122.50% 87.25% 90.46% 111.04% 94.01% 100.00%
PBT 188 -94 158 642 449 6 85 70.00%
  QoQ % 300.00% -159.49% -75.39% 42.98% 7,383.33% -92.94% -
  Horiz. % 221.18% -110.59% 185.88% 755.29% 528.24% 7.06% 100.00%
Tax 0 -3 0 0 0 -1 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 300.00% -0.00% -0.00% -0.00% 100.00% -
NP 188 -97 158 642 449 5 85 70.00%
  QoQ % 293.81% -161.39% -75.39% 42.98% 8,880.00% -94.12% -
  Horiz. % 221.18% -114.12% 185.88% 755.29% 528.24% 5.88% 100.00%
NP to SH 1,318 583 1,148 639 225 -55 172 290.13%
  QoQ % 126.07% -49.22% 79.66% 184.00% 509.09% -131.98% -
  Horiz. % 766.28% 338.95% 667.44% 371.51% 130.81% -31.98% 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% 0.00% 100.00% -
Total Cost 8,022 9,713 6,691 6,459 8,268 7,375 7,765 2.20%
  QoQ % -17.41% 45.17% 3.59% -21.88% 12.11% -5.02% -
  Horiz. % 103.31% 125.09% 86.17% 83.18% 106.48% 94.98% 100.00%
Net Worth 263,599 233,199 229,599 23,962 12,272 51,599 51,599 197.51%
  QoQ % 13.04% 1.57% 858.16% 95.25% -76.22% 0.00% -
  Horiz. % 510.85% 451.94% 444.96% 46.44% 23.78% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 263,599 233,199 229,599 23,962 12,272 51,599 51,599 197.51%
  QoQ % 13.04% 1.57% 858.16% 95.25% -76.22% 0.00% -
  Horiz. % 510.85% 451.94% 444.96% 46.44% 23.78% 100.00% 100.00%
NOSH 3,295,000 2,915,000 2,870,000 399,375 204,545 860,000 860,000 145.46%
  QoQ % 13.04% 1.57% 618.62% 95.25% -76.22% 0.00% -
  Horiz. % 383.14% 338.95% 333.72% 46.44% 23.78% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.29 % -1.01 % 2.31 % 9.04 % 5.15 % 0.07 % 1.08 % 65.27%
  QoQ % 326.73% -143.72% -74.45% 75.53% 7,257.14% -93.52% -
  Horiz. % 212.04% -93.52% 213.89% 837.04% 476.85% 6.48% 100.00%
ROE 0.50 % 0.25 % 0.50 % 2.67 % 1.83 % -0.11 % 0.33 % 32.02%
  QoQ % 100.00% -50.00% -81.27% 45.90% 1,763.64% -133.33% -
  Horiz. % 151.52% 75.76% 151.52% 809.09% 554.55% -33.33% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.25 0.33 0.24 1.78 4.26 0.86 0.91 -57.84%
  QoQ % -24.24% 37.50% -86.52% -58.22% 395.35% -5.49% -
  Horiz. % 27.47% 36.26% 26.37% 195.60% 468.13% 94.51% 100.00%
EPS 0.04 -0.02 0.04 0.16 0.11 0.00 0.02 58.94%
  QoQ % 300.00% -150.00% -75.00% 45.45% 0.00% 0.00% -
  Horiz. % 200.00% -100.00% 200.00% 800.00% 550.00% 0.00% 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 0.0800 0.0800 0.0800 0.0600 0.0600 0.0600 0.0600 21.21%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,060,579
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.77 0.91 0.65 0.67 0.82 0.70 0.74 2.69%
  QoQ % -15.38% 40.00% -2.99% -18.29% 17.14% -5.41% -
  Horiz. % 104.05% 122.97% 87.84% 90.54% 110.81% 94.59% 100.00%
EPS 0.12 0.05 0.11 0.06 0.02 -0.01 0.02 231.28%
  QoQ % 140.00% -54.55% 83.33% 200.00% 300.00% -150.00% -
  Horiz. % 600.00% 250.00% 550.00% 300.00% 100.00% -50.00% 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 0.2485 0.2199 0.2165 0.0226 0.0116 0.0487 0.0487 197.28%
  QoQ % 13.01% 1.57% 857.96% 94.83% -76.18% 0.00% -
  Horiz. % 510.27% 451.54% 444.56% 46.41% 23.82% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1500 0.1750 0.1350 0.1300 0.0800 0.0700 0.0650 -
P/RPS 60.20 53.05 56.57 7.31 1.88 8.16 7.12 316.65%
  QoQ % 13.48% -6.22% 673.87% 288.83% -76.96% 14.61% -
  Horiz. % 845.51% 745.08% 794.52% 102.67% 26.40% 114.61% 100.00%
P/EPS 375.00 875.00 337.50 81.25 72.73 -1,094.55 325.00 10.04%
  QoQ % -57.14% 159.26% 315.38% 11.71% 106.64% -436.78% -
  Horiz. % 115.38% 269.23% 103.85% 25.00% 22.38% -336.78% 100.00%
EY 0.27 0.11 0.30 1.23 1.38 -0.09 0.31 -8.82%
  QoQ % 145.45% -63.33% -75.61% -10.87% 1,633.33% -129.03% -
  Horiz. % 87.10% 35.48% 96.77% 396.77% 445.16% -29.03% 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 1.88 2.19 1.69 2.17 1.33 1.17 1.08 44.85%
  QoQ % -14.16% 29.59% -22.12% 63.16% 13.68% 8.33% -
  Horiz. % 174.07% 202.78% 156.48% 200.93% 123.15% 108.33% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.1050 0.1800 0.1550 0.1950 0.1250 0.0700 0.0700 -
P/RPS 42.14 54.57 64.95 10.97 2.93 8.16 7.67 212.34%
  QoQ % -22.78% -15.98% 492.07% 274.40% -64.09% 6.39% -
  Horiz. % 549.41% 711.47% 846.81% 143.02% 38.20% 106.39% 100.00%
P/EPS 262.50 900.00 387.50 121.87 113.64 -1,094.55 350.00 -17.50%
  QoQ % -70.83% 132.26% 217.96% 7.24% 110.38% -412.73% -
  Horiz. % 75.00% 257.14% 110.71% 34.82% 32.47% -312.73% 100.00%
EY 0.38 0.11 0.26 0.82 0.88 -0.09 0.29 19.80%
  QoQ % 245.45% -57.69% -68.29% -6.82% 1,077.78% -131.03% -
  Horiz. % 131.03% 37.93% 89.66% 282.76% 303.45% -31.03% 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 1.31 2.25 1.94 3.25 2.08 1.17 1.17 7.85%
  QoQ % -41.78% 15.98% -40.31% 56.25% 77.78% 0.00% -
  Horiz. % 111.97% 192.31% 165.81% 277.78% 177.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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