Highlights

[NOVAMSC] QoQ Quarter Result on 2011-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 01-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -277.98%    YoY -     -3.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 8,959 7,047 7,391 6,281 6,604 6,052 5,506 38.22%
  QoQ % 27.13% -4.65% 17.67% -4.89% 9.12% 9.92% -
  Horiz. % 162.71% 127.99% 134.24% 114.08% 119.94% 109.92% 100.00%
PBT -4,710 48 221 -1,310 188 707 696 -
  QoQ % -9,912.50% -78.28% 116.87% -796.81% -73.41% 1.58% -
  Horiz. % -676.72% 6.90% 31.75% -188.22% 27.01% 101.58% 100.00%
Tax 0 0 0 -5 0 354 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1.41% 0.00% 100.00% -
NP -4,710 48 221 -1,315 188 1,061 696 -
  QoQ % -9,912.50% -78.28% 116.81% -799.47% -82.28% 52.44% -
  Horiz. % -676.72% 6.90% 31.75% -188.94% 27.01% 152.44% 100.00%
NP to SH -4,817 -62 914 -1,148 645 1,061 617 -
  QoQ % -7,669.35% -106.78% 179.62% -277.98% -39.21% 71.96% -
  Horiz. % -780.71% -10.05% 148.14% -186.06% 104.54% 171.96% 100.00%
Tax Rate - % - % - % - % - % -50.07 % - % -
  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 13,669 6,999 7,170 7,596 6,416 4,991 4,810 100.25%
  QoQ % 95.30% -2.38% -5.61% 18.39% 28.55% 3.76% -
  Horiz. % 284.18% 145.51% 149.06% 157.92% 133.39% 103.76% 100.00%
Net Worth 24,702 49,599 146,239 24,351 103,199 41,261 25,405 -1.85%
  QoQ % -50.20% -66.08% 500.54% -76.40% 150.11% 62.41% -
  Horiz. % 97.23% 195.23% 575.61% 95.85% 406.21% 162.41% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 24,702 49,599 146,239 24,351 103,199 41,261 25,405 -1.85%
  QoQ % -50.20% -66.08% 500.54% -76.40% 150.11% 62.41% -
  Horiz. % 97.23% 195.23% 575.61% 95.85% 406.21% 162.41% 100.00%
NOSH 411,709 620,000 1,827,999 347,878 1,289,999 589,444 362,941 8.74%
  QoQ % -33.60% -66.08% 425.47% -73.03% 118.85% 62.41% -
  Horiz. % 113.44% 170.83% 503.66% 95.85% 355.43% 162.41% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -52.57 % 0.68 % 2.99 % -20.94 % 2.85 % 17.53 % 12.64 % -
  QoQ % -7,830.88% -77.26% 114.28% -834.74% -83.74% 38.69% -
  Horiz. % -415.90% 5.38% 23.66% -165.66% 22.55% 138.69% 100.00%
ROE -19.50 % -0.13 % 0.63 % -4.71 % 0.63 % 2.57 % 2.43 % -
  QoQ % -14,900.00% -120.63% 113.38% -847.62% -75.49% 5.76% -
  Horiz. % -802.47% -5.35% 25.93% -193.83% 25.93% 105.76% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.18 1.14 0.40 1.81 0.51 1.03 1.52 27.09%
  QoQ % 91.23% 185.00% -77.90% 254.90% -50.49% -32.24% -
  Horiz. % 143.42% 75.00% 26.32% 119.08% 33.55% 67.76% 100.00%
EPS -1.17 0.01 0.05 -0.33 0.05 0.18 0.17 -
  QoQ % -11,800.00% -80.00% 115.15% -760.00% -72.22% 5.88% -
  Horiz. % -688.24% 5.88% 29.41% -194.12% 29.41% 105.88% 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 0.0600 0.0800 0.0800 0.0700 0.0800 0.0700 0.0700 -9.74%
  QoQ % -25.00% 0.00% 14.29% -12.50% 14.29% 0.00% -
  Horiz. % 85.71% 114.29% 114.29% 100.00% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.84 0.66 0.69 0.59 0.62 0.57 0.52 37.55%
  QoQ % 27.27% -4.35% 16.95% -4.84% 8.77% 9.62% -
  Horiz. % 161.54% 126.92% 132.69% 113.46% 119.23% 109.62% 100.00%
EPS -0.45 -0.01 0.09 -0.11 0.06 0.10 0.06 -
  QoQ % -4,400.00% -111.11% 181.82% -283.33% -40.00% 66.67% -
  Horiz. % -750.00% -16.67% 150.00% -183.33% 100.00% 166.67% 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 0.0232 0.0466 0.1374 0.0229 0.0970 0.0388 0.0239 -1.96%
  QoQ % -50.21% -66.08% 500.00% -76.39% 150.00% 62.34% -
  Horiz. % 97.07% 194.98% 574.90% 95.82% 405.86% 162.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.0600 0.0600 0.0700 0.0800 0.0700 0.0700 0.0600 -
P/RPS 2.76 5.28 17.31 4.43 13.67 6.82 3.96 -21.34%
  QoQ % -47.73% -69.50% 290.74% -67.59% 100.44% 72.22% -
  Horiz. % 69.70% 133.33% 437.12% 111.87% 345.20% 172.22% 100.00%
P/EPS -5.13 -600.00 140.00 -24.24 140.00 38.89 35.29 -
  QoQ % 99.15% -528.57% 677.56% -117.31% 259.99% 10.20% -
  Horiz. % -14.54% -1,700.20% 396.71% -68.69% 396.71% 110.20% 100.00%
EY -19.50 -0.17 0.71 -4.13 0.71 2.57 2.83 -
  QoQ % -11,370.59% -123.94% 117.19% -681.69% -72.37% -9.19% -
  Horiz. % -689.05% -6.01% 25.09% -145.94% 25.09% 90.81% 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 0.75 0.88 1.14 0.88 1.00 0.86 10.55%
  QoQ % 33.33% -14.77% -22.81% 29.55% -12.00% 16.28% -
  Horiz. % 116.28% 87.21% 102.33% 132.56% 102.33% 116.28% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 -
Price 0.0800 0.0800 0.0650 0.0700 0.0800 0.0700 0.0600 -
P/RPS 3.68 7.04 16.08 3.88 15.63 6.82 3.96 -4.76%
  QoQ % -47.73% -56.22% 314.43% -75.18% 129.18% 72.22% -
  Horiz. % 92.93% 177.78% 406.06% 97.98% 394.70% 172.22% 100.00%
P/EPS -6.84 -800.00 130.00 -21.21 160.00 38.89 35.29 -
  QoQ % 99.14% -715.38% 712.92% -113.26% 311.42% 10.20% -
  Horiz. % -19.38% -2,266.93% 368.38% -60.10% 453.39% 110.20% 100.00%
EY -14.63 -0.13 0.77 -4.71 0.63 2.57 2.83 -
  QoQ % -11,153.85% -116.88% 116.35% -847.62% -75.49% -9.19% -
  Horiz. % -516.96% -4.59% 27.21% -166.43% 22.26% 90.81% 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 1.33 1.00 0.81 1.00 1.00 1.00 0.86 33.63%
  QoQ % 33.00% 23.46% -19.00% 0.00% 0.00% 16.28% -
  Horiz. % 154.65% 116.28% 94.19% 116.28% 116.28% 116.28% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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