Highlights

[NOVAMSC] QoQ Quarter Result on 2010-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 16-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -39.21%    YoY -     462.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 7,047 7,391 6,281 6,604 6,052 5,506 5,094 24.13%
  QoQ % -4.65% 17.67% -4.89% 9.12% 9.92% 8.09% -
  Horiz. % 138.34% 145.09% 123.30% 129.64% 118.81% 108.09% 100.00%
PBT 48 221 -1,310 188 707 696 78 -27.63%
  QoQ % -78.28% 116.87% -796.81% -73.41% 1.58% 792.31% -
  Horiz. % 61.54% 283.33% -1,679.49% 241.03% 906.41% 892.31% 100.00%
Tax 0 0 -5 0 354 0 -10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 50.00% -0.00% -3,540.00% -0.00% 100.00%
NP 48 221 -1,315 188 1,061 696 68 -20.70%
  QoQ % -78.28% 116.81% -799.47% -82.28% 52.44% 923.53% -
  Horiz. % 70.59% 325.00% -1,933.82% 276.47% 1,560.29% 1,023.53% 100.00%
NP to SH -62 914 -1,148 645 1,061 617 -1,111 -85.37%
  QoQ % -106.78% 179.62% -277.98% -39.21% 71.96% 155.54% -
  Horiz. % 5.58% -82.27% 103.33% -58.06% -95.50% -55.54% 100.00%
Tax Rate - % - % - % - % -50.07 % - % 12.82 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -390.56% 0.00% 100.00%
Total Cost 6,999 7,170 7,596 6,416 4,991 4,810 5,026 24.68%
  QoQ % -2.38% -5.61% 18.39% 28.55% 3.76% -4.30% -
  Horiz. % 139.26% 142.66% 151.13% 127.66% 99.30% 95.70% 100.00%
Net Worth 49,599 146,239 24,351 103,199 41,261 25,405 25,900 54.15%
  QoQ % -66.08% 500.54% -76.40% 150.11% 62.41% -1.91% -
  Horiz. % 191.51% 564.63% 94.02% 398.46% 159.31% 98.09% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,599 146,239 24,351 103,199 41,261 25,405 25,900 54.15%
  QoQ % -66.08% 500.54% -76.40% 150.11% 62.41% -1.91% -
  Horiz. % 191.51% 564.63% 94.02% 398.46% 159.31% 98.09% 100.00%
NOSH 620,000 1,827,999 347,878 1,289,999 589,444 362,941 370,000 41.03%
  QoQ % -66.08% 425.47% -73.03% 118.85% 62.41% -1.91% -
  Horiz. % 167.57% 494.05% 94.02% 348.65% 159.31% 98.09% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.68 % 2.99 % -20.94 % 2.85 % 17.53 % 12.64 % 1.33 % -36.03%
  QoQ % -77.26% 114.28% -834.74% -83.74% 38.69% 850.38% -
  Horiz. % 51.13% 224.81% -1,574.44% 214.29% 1,318.05% 950.38% 100.00%
ROE -0.13 % 0.63 % -4.71 % 0.63 % 2.57 % 2.43 % -4.29 % -90.26%
  QoQ % -120.63% 113.38% -847.62% -75.49% 5.76% 156.64% -
  Horiz. % 3.03% -14.69% 109.79% -14.69% -59.91% -56.64% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.14 0.40 1.81 0.51 1.03 1.52 1.38 -11.95%
  QoQ % 185.00% -77.90% 254.90% -50.49% -32.24% 10.14% -
  Horiz. % 82.61% 28.99% 131.16% 36.96% 74.64% 110.14% 100.00%
EPS 0.01 0.05 -0.33 0.05 0.18 0.17 0.02 -36.98%
  QoQ % -80.00% 115.15% -760.00% -72.22% 5.88% 750.00% -
  Horiz. % 50.00% 250.00% -1,650.00% 250.00% 900.00% 850.00% 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 0.0700 0.0800 0.0700 0.0700 0.0700 9.30%
  QoQ % 0.00% 14.29% -12.50% 14.29% 0.00% 0.00% -
  Horiz. % 114.29% 114.29% 100.00% 114.29% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.66 0.69 0.59 0.62 0.57 0.52 0.48 23.63%
  QoQ % -4.35% 16.95% -4.84% 8.77% 9.62% 8.33% -
  Horiz. % 137.50% 143.75% 122.92% 129.17% 118.75% 108.33% 100.00%
EPS -0.01 0.09 -0.11 0.06 0.10 0.06 -0.10 -78.43%
  QoQ % -111.11% 181.82% -283.33% -40.00% 66.67% 160.00% -
  Horiz. % 10.00% -90.00% 110.00% -60.00% -100.00% -60.00% 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 0.0466 0.1374 0.0229 0.0970 0.0388 0.0239 0.0243 54.29%
  QoQ % -66.08% 500.00% -76.39% 150.00% 62.34% -1.65% -
  Horiz. % 191.77% 565.43% 94.24% 399.18% 159.67% 98.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0600 0.0700 0.0800 0.0700 0.0700 0.0600 0.0600 -
P/RPS 5.28 17.31 4.43 13.67 6.82 3.96 4.36 13.60%
  QoQ % -69.50% 290.74% -67.59% 100.44% 72.22% -9.17% -
  Horiz. % 121.10% 397.02% 101.61% 313.53% 156.42% 90.83% 100.00%
P/EPS -600.00 140.00 -24.24 140.00 38.89 35.29 -19.98 864.14%
  QoQ % -528.57% 677.56% -117.31% 259.99% 10.20% 276.63% -
  Horiz. % 3,003.00% -700.70% 121.32% -700.70% -194.64% -176.63% 100.00%
EY -0.17 0.71 -4.13 0.71 2.57 2.83 -5.00 -89.48%
  QoQ % -123.94% 117.19% -681.69% -72.37% -9.19% 156.60% -
  Horiz. % 3.40% -14.20% 82.60% -14.20% -51.40% -56.60% 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 0.75 0.88 1.14 0.88 1.00 0.86 0.86 -8.71%
  QoQ % -14.77% -22.81% 29.55% -12.00% 16.28% 0.00% -
  Horiz. % 87.21% 102.33% 132.56% 102.33% 116.28% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 -
Price 0.0800 0.0650 0.0700 0.0800 0.0700 0.0600 0.0600 -
P/RPS 7.04 16.08 3.88 15.63 6.82 3.96 4.36 37.59%
  QoQ % -56.22% 314.43% -75.18% 129.18% 72.22% -9.17% -
  Horiz. % 161.47% 368.81% 88.99% 358.49% 156.42% 90.83% 100.00%
P/EPS -800.00 130.00 -21.21 160.00 38.89 35.29 -19.98 1,067.76%
  QoQ % -715.38% 712.92% -113.26% 311.42% 10.20% 276.63% -
  Horiz. % 4,004.00% -650.65% 106.16% -800.80% -194.64% -176.63% 100.00%
EY -0.13 0.77 -4.71 0.63 2.57 2.83 -5.00 -91.20%
  QoQ % -116.88% 116.35% -847.62% -75.49% -9.19% 156.60% -
  Horiz. % 2.60% -15.40% 94.20% -12.60% -51.40% -56.60% 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 0.81 1.00 1.00 1.00 0.86 0.86 10.57%
  QoQ % 23.46% -19.00% 0.00% 0.00% 16.28% 0.00% -
  Horiz. % 116.28% 94.19% 116.28% 116.28% 116.28% 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
 
 

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