Highlights

[NOVAMSC] QoQ Quarter Result on 2013-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     79.84%    YoY -     -2,080.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,850 8,899 8,263 8,300 4,192 8,628 9,563 -12.30%
  QoQ % -11.79% 7.70% -0.45% 98.00% -51.41% -9.78% -
  Horiz. % 82.09% 93.06% 86.41% 86.79% 43.84% 90.22% 100.00%
PBT 85 266 365 -727 -4,389 247 253 -51.58%
  QoQ % -68.05% -27.12% 150.21% 83.44% -1,876.92% -2.37% -
  Horiz. % 33.60% 105.14% 144.27% -287.35% -1,734.78% 97.63% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 85 266 365 -727 -4,389 247 253 -51.58%
  QoQ % -68.05% -27.12% 150.21% 83.44% -1,876.92% -2.37% -
  Horiz. % 33.60% 105.14% 144.27% -287.35% -1,734.78% 97.63% 100.00%
NP to SH 172 1,058 450 -872 -4,326 257 867 -65.88%
  QoQ % -83.74% 135.11% 151.61% 79.84% -1,783.27% -70.36% -
  Horiz. % 19.84% 122.03% 51.90% -100.58% -498.96% 29.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,765 8,633 7,898 9,027 8,581 8,381 9,310 -11.37%
  QoQ % -10.05% 9.31% -12.51% 5.20% 2.39% -9.98% -
  Horiz. % 83.40% 92.73% 84.83% 96.96% 92.17% 90.02% 100.00%
Net Worth 51,599 90,685 24,999 24,222 23,812 29,983 101,150 -36.08%
  QoQ % -43.10% 262.74% 3.21% 1.72% -20.58% -70.36% -
  Horiz. % 51.01% 89.65% 24.72% 23.95% 23.54% 29.64% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 51,599 90,685 24,999 24,222 23,812 29,983 101,150 -36.08%
  QoQ % -43.10% 262.74% 3.21% 1.72% -20.58% -70.36% -
  Horiz. % 51.01% 89.65% 24.72% 23.95% 23.54% 29.64% 100.00%
NOSH 860,000 1,511,428 499,999 484,444 396,880 428,333 1,445,000 -29.18%
  QoQ % -43.10% 202.29% 3.21% 22.06% -7.34% -70.36% -
  Horiz. % 59.52% 104.60% 34.60% 33.53% 27.47% 29.64% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.08 % 2.99 % 4.42 % -8.76 % -104.70 % 2.86 % 2.65 % -44.94%
  QoQ % -63.88% -32.35% 150.46% 91.63% -3,760.84% 7.92% -
  Horiz. % 40.75% 112.83% 166.79% -330.57% -3,950.94% 107.92% 100.00%
ROE 0.33 % 1.17 % 1.80 % -3.60 % -18.17 % 0.86 % 0.86 % -47.10%
  QoQ % -71.79% -35.00% 150.00% 80.19% -2,212.79% 0.00% -
  Horiz. % 38.37% 136.05% 209.30% -418.60% -2,112.79% 100.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.91 0.59 1.65 1.71 1.06 2.01 0.66 23.81%
  QoQ % 54.24% -64.24% -3.51% 61.32% -47.26% 204.55% -
  Horiz. % 137.88% 89.39% 250.00% 259.09% 160.61% 304.55% 100.00%
EPS 0.02 0.07 0.09 -0.18 -1.09 0.06 0.06 -51.83%
  QoQ % -71.43% -22.22% 150.00% 83.49% -1,916.67% 0.00% -
  Horiz. % 33.33% 116.67% 150.00% -300.00% -1,816.67% 100.00% 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 0.0600 0.0600 0.0500 0.0500 0.0600 0.0700 0.0700 -9.74%
  QoQ % 0.00% 20.00% 0.00% -16.67% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 71.43% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,159,573
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.68 0.77 0.71 0.72 0.36 0.74 0.82 -11.70%
  QoQ % -11.69% 8.45% -1.39% 100.00% -51.35% -9.76% -
  Horiz. % 82.93% 93.90% 86.59% 87.80% 43.90% 90.24% 100.00%
EPS 0.01 0.09 0.04 -0.08 -0.37 0.02 0.07 -72.58%
  QoQ % -88.89% 125.00% 150.00% 78.38% -1,950.00% -71.43% -
  Horiz. % 14.29% 128.57% 57.14% -114.29% -528.57% 28.57% 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 0.0445 0.0782 0.0216 0.0209 0.0205 0.0259 0.0872 -36.06%
  QoQ % -43.09% 262.04% 3.35% 1.95% -20.85% -70.30% -
  Horiz. % 51.03% 89.68% 24.77% 23.97% 23.51% 29.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 -
P/RPS 7.12 11.89 3.63 2.92 5.68 2.98 10.58 -23.15%
  QoQ % -40.12% 227.55% 24.32% -48.59% 90.60% -71.83% -
  Horiz. % 67.30% 112.38% 34.31% 27.60% 53.69% 28.17% 100.00%
P/EPS 325.00 100.00 66.67 -27.78 -5.50 100.00 116.67 97.61%
  QoQ % 225.00% 49.99% 339.99% -405.09% -105.50% -14.29% -
  Horiz. % 278.56% 85.71% 57.14% -23.81% -4.71% 85.71% 100.00%
EY 0.31 1.00 1.50 -3.60 -18.17 1.00 0.86 -49.26%
  QoQ % -69.00% -33.33% 141.67% 80.19% -1,917.00% 16.28% -
  Horiz. % 36.05% 116.28% 174.42% -418.60% -2,112.79% 116.28% 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 1.08 1.17 1.20 1.00 1.00 0.86 1.00 5.25%
  QoQ % -7.69% -2.50% 20.00% 0.00% 16.28% -14.00% -
  Horiz. % 108.00% 117.00% 120.00% 100.00% 100.00% 86.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 -
Price 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 -
P/RPS 7.67 11.04 3.93 3.50 5.68 2.98 12.09 -26.11%
  QoQ % -30.53% 180.92% 12.29% -38.38% 90.60% -75.35% -
  Horiz. % 63.44% 91.32% 32.51% 28.95% 46.98% 24.65% 100.00%
P/EPS 350.00 92.86 72.22 -33.33 -5.50 100.00 133.33 89.96%
  QoQ % 276.91% 28.58% 316.68% -506.00% -105.50% -25.00% -
  Horiz. % 262.51% 69.65% 54.17% -25.00% -4.13% 75.00% 100.00%
EY 0.29 1.08 1.38 -3.00 -18.17 1.00 0.75 -46.83%
  QoQ % -73.15% -21.74% 146.00% 83.49% -1,917.00% 33.33% -
  Horiz. % 38.67% 144.00% 184.00% -400.00% -2,422.67% 133.33% 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 1.17 1.08 1.30 1.20 1.00 0.86 1.14 1.74%
  QoQ % 8.33% -16.92% 8.33% 20.00% 16.28% -24.56% -
  Horiz. % 102.63% 94.74% 114.04% 105.26% 87.72% 75.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Operator Goreng SMALL CAP STOCKS ? For Newbies To Know And Learn About Penny Stocks
2. Rev Asia wants to be a unicorn MINGGI
3. Conditions for factories to reopen - Koon Yew Yin Koon Yew Yin's Blog
4. Tasco Berhad - To hit record high profit (2) - Cold Chain Tasco Berhad - To hit record high profit (2) - Cold Chain
5. Surprising Benefits Of Having A Dog - Koon Yew Yin Koon Yew Yin's Blog
6. 热门股:速柏玛 上挑RM3.99 南洋行家论股
7. Contractors can claim for reimbursement due to force majeure - Koon Yew Yin Koon Yew Yin's Blog
8. Mplus Market Pulse - 22 Jul 2021 M+ Online Research Articles
PARTNERS & BROKERS