Highlights

[NOVAMSC] QoQ Quarter Result on 2018-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -85.84%    YoY -     68.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 9,819 12,987 10,672 18,111 11,382 12,854 14,043 -21.20%
  QoQ % -24.39% 21.69% -41.07% 59.12% -11.45% -8.47% -
  Horiz. % 69.92% 92.48% 76.00% 128.97% 81.05% 91.53% 100.00%
PBT 1,045 830 -2,701 1,063 1,461 543 -5,420 -
  QoQ % 25.90% 130.73% -354.09% -27.24% 169.06% 110.02% -
  Horiz. % -19.28% -15.31% 49.83% -19.61% -26.96% -10.02% 100.00%
Tax 0 0 0 -1 0 0 -355 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 0.28% -0.00% -0.00% 100.00%
NP 1,045 830 -2,701 1,062 1,461 543 -5,775 -
  QoQ % 25.90% 130.73% -354.33% -27.31% 169.06% 109.40% -
  Horiz. % -18.10% -14.37% 46.77% -18.39% -25.30% -9.40% 100.00%
NP to SH 1,223 836 -2,603 1,138 8,035 1,665 -4,676 -
  QoQ % 46.29% 132.12% -328.73% -85.84% 382.58% 135.61% -
  Horiz. % -26.15% -17.88% 55.67% -24.34% -171.83% -35.61% 100.00%
Tax Rate - % - % - % 0.09 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 8,774 12,157 13,373 17,049 9,921 12,311 19,818 -41.88%
  QoQ % -27.83% -9.09% -21.56% 71.85% -19.41% -37.88% -
  Horiz. % 44.27% 61.34% 67.48% 86.03% 50.06% 62.12% 100.00%
Net Worth 60,125 60,125 52,609 60,125 52,609 43,262 40,994 29.06%
  QoQ % 0.00% 14.29% -12.50% 14.29% 21.60% 5.53% -
  Horiz. % 146.67% 146.67% 128.33% 146.67% 128.33% 105.53% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 60,125 60,125 52,609 60,125 52,609 43,262 40,994 29.06%
  QoQ % 0.00% 14.29% -12.50% 14.29% 21.60% 5.53% -
  Horiz. % 146.67% 146.67% 128.33% 146.67% 128.33% 105.53% 100.00%
NOSH 751,564 751,564 751,564 751,564 751,564 689,998 683,240 6.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.92% 0.99% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 100.99% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.64 % 6.39 % -25.31 % 5.86 % 12.84 % 4.22 % -41.12 % -
  QoQ % 66.51% 125.25% -531.91% -54.36% 204.27% 110.26% -
  Horiz. % -25.88% -15.54% 61.55% -14.25% -31.23% -10.26% 100.00%
ROE 2.03 % 1.39 % -4.95 % 1.89 % 15.27 % 3.85 % -11.41 % -
  QoQ % 46.04% 128.08% -361.90% -87.62% 296.62% 133.74% -
  Horiz. % -17.79% -12.18% 43.38% -16.56% -133.83% -33.74% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.31 1.73 1.42 2.41 1.51 1.86 2.06 -26.03%
  QoQ % -24.28% 21.83% -41.08% 59.60% -18.82% -9.71% -
  Horiz. % 63.59% 83.98% 68.93% 116.99% 73.30% 90.29% 100.00%
EPS 0.16 0.11 -0.35 0.15 1.07 0.24 -0.68 -
  QoQ % 45.45% 131.43% -333.33% -85.98% 345.83% 135.29% -
  Horiz. % -23.53% -16.18% 51.47% -22.06% -157.35% -35.29% 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 0.0627 0.0600 21.12%
  QoQ % 0.00% 14.29% -12.50% 14.29% 11.64% 4.50% -
  Horiz. % 133.33% 133.33% 116.67% 133.33% 116.67% 104.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.92 1.22 1.00 1.70 1.07 1.21 1.32 -21.37%
  QoQ % -24.59% 22.00% -41.18% 58.88% -11.57% -8.33% -
  Horiz. % 69.70% 92.42% 75.76% 128.79% 81.06% 91.67% 100.00%
EPS 0.11 0.08 -0.24 0.11 0.75 0.16 -0.44 -
  QoQ % 37.50% 133.33% -318.18% -85.33% 368.75% 136.36% -
  Horiz. % -25.00% -18.18% 54.55% -25.00% -170.45% -36.36% 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 0.0565 0.0565 0.0494 0.0565 0.0494 0.0407 0.0385 29.11%
  QoQ % 0.00% 14.37% -12.57% 14.37% 21.38% 5.71% -
  Horiz. % 146.75% 146.75% 128.31% 146.75% 128.31% 105.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.0800 0.0950 0.1250 0.1050 0.1650 0.1350 0.1000 -
P/RPS 6.12 5.50 8.80 4.36 10.90 7.25 4.87 16.44%
  QoQ % 11.27% -37.50% 101.83% -60.00% 50.34% 48.87% -
  Horiz. % 125.67% 112.94% 180.70% 89.53% 223.82% 148.87% 100.00%
P/EPS 49.16 85.41 -36.09 69.34 15.43 55.95 -14.61 -
  QoQ % -42.44% 336.66% -152.05% 349.38% -72.42% 482.96% -
  Horiz. % -336.48% -584.60% 247.02% -474.61% -105.61% -382.96% 100.00%
EY 2.03 1.17 -2.77 1.44 6.48 1.79 -6.84 -
  QoQ % 73.50% 142.24% -292.36% -77.78% 262.01% 126.17% -
  Horiz. % -29.68% -17.11% 40.50% -21.05% -94.74% -26.17% 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 1.19 1.79 1.31 2.36 2.15 1.67 -28.93%
  QoQ % -15.97% -33.52% 36.64% -44.49% 9.77% 28.74% -
  Horiz. % 59.88% 71.26% 107.19% 78.44% 141.32% 128.74% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 28/05/19 27/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.0550 0.0900 0.0950 0.1200 0.1400 0.1650 0.1050 -
P/RPS 4.21 5.21 6.69 4.98 9.24 8.86 5.11 -12.11%
  QoQ % -19.19% -22.12% 34.34% -46.10% 4.29% 73.39% -
  Horiz. % 82.39% 101.96% 130.92% 97.46% 180.82% 173.39% 100.00%
P/EPS 33.80 80.91 -27.43 79.25 13.10 68.38 -15.34 -
  QoQ % -58.23% 394.97% -134.61% 504.96% -80.84% 545.76% -
  Horiz. % -220.34% -527.44% 178.81% -516.62% -85.40% -445.76% 100.00%
EY 2.96 1.24 -3.65 1.26 7.64 1.46 -6.52 -
  QoQ % 138.71% 133.97% -389.68% -83.51% 423.29% 122.39% -
  Horiz. % -45.40% -19.02% 55.98% -19.33% -117.18% -22.39% 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 0.69 1.13 1.36 1.50 2.00 2.63 1.75 -46.20%
  QoQ % -38.94% -16.91% -9.33% -25.00% -23.95% 50.29% -
  Horiz. % 39.43% 64.57% 77.71% 85.71% 114.29% 150.29% 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