Highlights

[NOVAMSC] QoQ Quarter Result on 2015-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     232.63%    YoY -     586.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 30,041 8,342 7,950 6,477 8,210 9,616 6,849 168.19%
  QoQ % 260.12% 4.93% 22.74% -21.11% -14.62% 40.40% -
  Horiz. % 438.62% 121.80% 116.08% 94.57% 119.87% 140.40% 100.00%
PBT 852 38 235 63 188 -94 158 207.82%
  QoQ % 2,142.11% -83.83% 273.02% -66.49% 300.00% -159.49% -
  Horiz. % 539.24% 24.05% 148.73% 39.87% 118.99% -59.49% 100.00%
Tax -26 -8 -3 -3 0 -3 0 -
  QoQ % -225.00% -166.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 866.67% 266.67% 100.00% 100.00% -0.00% 100.00% -
NP 826 30 232 60 188 -97 158 201.52%
  QoQ % 2,653.33% -87.07% 286.67% -68.09% 293.81% -161.39% -
  Horiz. % 522.78% 18.99% 146.84% 37.97% 118.99% -61.39% 100.00%
NP to SH 826 -2,366 -483 4,384 1,318 583 1,148 -19.72%
  QoQ % 134.91% -389.86% -111.02% 232.63% 126.07% -49.22% -
  Horiz. % 71.95% -206.10% -42.07% 381.88% 114.81% 50.78% 100.00%
Tax Rate 3.05 % 21.05 % 1.28 % 4.76 % - % - % - % -
  QoQ % -85.51% 1,544.53% -73.11% 0.00% 0.00% 0.00% -
  Horiz. % 64.08% 442.23% 26.89% 100.00% - - -
Total Cost 29,215 8,312 7,718 6,417 8,022 9,713 6,691 167.38%
  QoQ % 251.48% 7.70% 20.27% -20.01% -17.41% 45.17% -
  Horiz. % 436.63% 124.23% 115.35% 95.90% 119.89% 145.17% 100.00%
Net Worth 54,338 49,570 49,061 3,945,600 263,599 233,199 229,599 -61.77%
  QoQ % 9.62% 1.04% -98.76% 1,396.81% 13.04% 1.57% -
  Horiz. % 23.67% 21.59% 21.37% 1,718.47% 114.81% 101.57% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 54,338 49,570 49,061 3,945,600 263,599 233,199 229,599 -61.77%
  QoQ % 9.62% 1.04% -98.76% 1,396.81% 13.04% 1.57% -
  Horiz. % 23.67% 21.59% 21.37% 1,718.47% 114.81% 101.57% 100.00%
NOSH 603,760 550,786 545,126 43,840,000 3,295,000 2,915,000 2,870,000 -64.66%
  QoQ % 9.62% 1.04% -98.76% 1,230.50% 13.04% 1.57% -
  Horiz. % 21.04% 19.19% 18.99% 1,527.53% 114.81% 101.57% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.75 % 0.36 % 2.92 % 0.93 % 2.29 % -1.01 % 2.31 % 12.34%
  QoQ % 663.89% -87.67% 213.98% -59.39% 326.73% -143.72% -
  Horiz. % 119.05% 15.58% 126.41% 40.26% 99.13% -43.72% 100.00%
ROE 1.52 % -4.77 % -0.98 % 0.11 % 0.50 % 0.25 % 0.50 % 110.00%
  QoQ % 131.87% -386.73% -990.91% -78.00% 100.00% -50.00% -
  Horiz. % 304.00% -954.00% -196.00% 22.00% 100.00% 50.00% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.98 1.51 1.46 0.01 0.25 0.33 0.24 656.51%
  QoQ % 229.80% 3.42% 14,500.00% -96.00% -24.24% 37.50% -
  Horiz. % 2,075.00% 629.17% 608.33% 4.17% 104.17% 137.50% 100.00%
EPS 0.07 0.01 0.04 0.01 0.04 -0.02 0.04 45.27%
  QoQ % 600.00% -75.00% 300.00% -75.00% 300.00% -150.00% -
  Horiz. % 175.00% 25.00% 100.00% 25.00% 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 0.0900 0.0900 0.0900 0.0900 0.0800 0.0800 0.0800 8.18%
  QoQ % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 112.50% 112.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.82 0.78 0.75 0.61 0.77 0.90 0.64 169.01%
  QoQ % 261.54% 4.00% 22.95% -20.78% -14.44% 40.62% -
  Horiz. % 440.62% 121.88% 117.19% 95.31% 120.31% 140.62% 100.00%
EPS 0.08 -0.22 -0.05 0.41 0.12 0.05 0.11 -19.14%
  QoQ % 136.36% -340.00% -112.20% 241.67% 140.00% -54.55% -
  Horiz. % 72.73% -200.00% -45.45% 372.73% 109.09% 45.45% 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 0.0511 0.0466 0.0461 3.7074 0.2477 0.2191 0.2157 -61.75%
  QoQ % 9.66% 1.08% -98.76% 1,396.73% 13.05% 1.58% -
  Horiz. % 23.69% 21.60% 21.37% 1,718.78% 114.84% 101.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1000 0.0950 0.1150 0.1150 0.1500 0.1750 0.1350 -
P/RPS 2.01 6.27 7.89 778.39 60.20 53.05 56.57 -89.21%
  QoQ % -67.94% -20.53% -98.99% 1,193.01% 13.48% -6.22% -
  Horiz. % 3.55% 11.08% 13.95% 1,375.98% 106.42% 93.78% 100.00%
P/EPS 73.09 -22.12 -129.79 1,150.00 375.00 875.00 337.50 -63.97%
  QoQ % 430.42% 82.96% -111.29% 206.67% -57.14% 159.26% -
  Horiz. % 21.66% -6.55% -38.46% 340.74% 111.11% 259.26% 100.00%
EY 1.37 -4.52 -0.77 0.09 0.27 0.11 0.30 175.51%
  QoQ % 130.31% -487.01% -955.56% -66.67% 145.45% -63.33% -
  Horiz. % 456.67% -1,506.67% -256.67% 30.00% 90.00% 36.67% 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 1.06 1.28 1.28 1.88 2.19 1.69 -24.46%
  QoQ % 4.72% -17.19% 0.00% -31.91% -14.16% 29.59% -
  Horiz. % 65.68% 62.72% 75.74% 75.74% 111.24% 129.59% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 24/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 -
Price 0.1000 0.1000 0.1000 0.1200 0.1050 0.1800 0.1550 -
P/RPS 2.01 6.60 6.86 812.23 42.14 54.57 64.95 -90.16%
  QoQ % -69.55% -3.79% -99.16% 1,827.46% -22.78% -15.98% -
  Horiz. % 3.09% 10.16% 10.56% 1,250.55% 64.88% 84.02% 100.00%
P/EPS 73.09 -23.28 -112.86 1,200.00 262.50 900.00 387.50 -67.14%
  QoQ % 413.96% 79.37% -109.40% 357.14% -70.83% 132.26% -
  Horiz. % 18.86% -6.01% -29.13% 309.68% 67.74% 232.26% 100.00%
EY 1.37 -4.30 -0.89 0.08 0.38 0.11 0.26 203.11%
  QoQ % 131.86% -383.15% -1,212.50% -78.95% 245.45% -57.69% -
  Horiz. % 526.92% -1,653.85% -342.31% 30.77% 146.15% 42.31% 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 1.11 1.33 1.31 2.25 1.94 -31.10%
  QoQ % 0.00% 0.00% -16.54% 1.53% -41.78% 15.98% -
  Horiz. % 57.22% 57.22% 57.22% 68.56% 67.53% 115.98% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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