Highlights

[NOVAMSC] QoQ Quarter Result on 2014-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -131.98%    YoY -     93.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 6,849 7,101 8,717 7,380 7,850 8,899 8,263 -11.73%
  QoQ % -3.55% -18.54% 18.12% -5.99% -11.79% 7.70% -
  Horiz. % 82.89% 85.94% 105.49% 89.31% 95.00% 107.70% 100.00%
PBT 158 642 449 6 85 266 365 -42.69%
  QoQ % -75.39% 42.98% 7,383.33% -92.94% -68.05% -27.12% -
  Horiz. % 43.29% 175.89% 123.01% 1.64% 23.29% 72.88% 100.00%
Tax 0 0 0 -1 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 158 642 449 5 85 266 365 -42.69%
  QoQ % -75.39% 42.98% 8,880.00% -94.12% -68.05% -27.12% -
  Horiz. % 43.29% 175.89% 123.01% 1.37% 23.29% 72.88% 100.00%
NP to SH 1,148 639 225 -55 172 1,058 450 86.39%
  QoQ % 79.66% 184.00% 509.09% -131.98% -83.74% 135.11% -
  Horiz. % 255.11% 142.00% 50.00% -12.22% 38.22% 235.11% 100.00%
Tax Rate - % - % - % 16.67 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 6,691 6,459 8,268 7,375 7,765 8,633 7,898 -10.44%
  QoQ % 3.59% -21.88% 12.11% -5.02% -10.05% 9.31% -
  Horiz. % 84.72% 81.78% 104.68% 93.38% 98.32% 109.31% 100.00%
Net Worth 229,599 23,962 12,272 51,599 51,599 90,685 24,999 336.78%
  QoQ % 858.16% 95.25% -76.22% 0.00% -43.10% 262.74% -
  Horiz. % 918.40% 95.85% 49.09% 206.40% 206.40% 362.74% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 229,599 23,962 12,272 51,599 51,599 90,685 24,999 336.78%
  QoQ % 858.16% 95.25% -76.22% 0.00% -43.10% 262.74% -
  Horiz. % 918.40% 95.85% 49.09% 206.40% 206.40% 362.74% 100.00%
NOSH 2,870,000 399,375 204,545 860,000 860,000 1,511,428 499,999 219.56%
  QoQ % 618.62% 95.25% -76.22% 0.00% -43.10% 202.29% -
  Horiz. % 574.00% 79.88% 40.91% 172.00% 172.00% 302.29% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.31 % 9.04 % 5.15 % 0.07 % 1.08 % 2.99 % 4.42 % -35.04%
  QoQ % -74.45% 75.53% 7,257.14% -93.52% -63.88% -32.35% -
  Horiz. % 52.26% 204.52% 116.52% 1.58% 24.43% 67.65% 100.00%
ROE 0.50 % 2.67 % 1.83 % -0.11 % 0.33 % 1.17 % 1.80 % -57.33%
  QoQ % -81.27% 45.90% 1,763.64% -133.33% -71.79% -35.00% -
  Horiz. % 27.78% 148.33% 101.67% -6.11% 18.33% 65.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.24 1.78 4.26 0.86 0.91 0.59 1.65 -72.24%
  QoQ % -86.52% -58.22% 395.35% -5.49% 54.24% -64.24% -
  Horiz. % 14.55% 107.88% 258.18% 52.12% 55.15% 35.76% 100.00%
EPS 0.04 0.16 0.11 0.00 0.02 0.07 0.09 -41.68%
  QoQ % -75.00% 45.45% 0.00% 0.00% -71.43% -22.22% -
  Horiz. % 44.44% 177.78% 122.22% 0.00% 22.22% 77.78% 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 0.0600 0.0600 0.0600 0.0600 0.0600 0.0500 36.68%
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 160.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.64 0.67 0.82 0.69 0.74 0.84 0.78 -12.32%
  QoQ % -4.48% -18.29% 18.84% -6.76% -11.90% 7.69% -
  Horiz. % 82.05% 85.90% 105.13% 88.46% 94.87% 107.69% 100.00%
EPS 0.11 0.06 0.02 -0.01 0.02 0.10 0.04 95.92%
  QoQ % 83.33% 200.00% 300.00% -150.00% -80.00% 150.00% -
  Horiz. % 275.00% 150.00% 50.00% -25.00% 50.00% 250.00% 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 0.2157 0.0225 0.0115 0.0485 0.0485 0.0852 0.0235 336.62%
  QoQ % 858.67% 95.65% -76.29% 0.00% -43.08% 262.55% -
  Horiz. % 917.87% 95.74% 48.94% 206.38% 206.38% 362.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1350 0.1300 0.0800 0.0700 0.0650 0.0700 0.0600 -
P/RPS 56.57 7.31 1.88 8.16 7.12 11.89 3.63 520.79%
  QoQ % 673.87% 288.83% -76.96% 14.61% -40.12% 227.55% -
  Horiz. % 1,558.40% 201.38% 51.79% 224.79% 196.14% 327.55% 100.00%
P/EPS 337.50 81.25 72.73 -1,094.55 325.00 100.00 66.67 193.95%
  QoQ % 315.38% 11.71% 106.64% -436.78% 225.00% 49.99% -
  Horiz. % 506.22% 121.87% 109.09% -1,641.74% 487.48% 149.99% 100.00%
EY 0.30 1.23 1.38 -0.09 0.31 1.00 1.50 -65.70%
  QoQ % -75.61% -10.87% 1,633.33% -129.03% -69.00% -33.33% -
  Horiz. % 20.00% 82.00% 92.00% -6.00% 20.67% 66.67% 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 1.69 2.17 1.33 1.17 1.08 1.17 1.20 25.56%
  QoQ % -22.12% 63.16% 13.68% 8.33% -7.69% -2.50% -
  Horiz. % 140.83% 180.83% 110.83% 97.50% 90.00% 97.50% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.1550 0.1950 0.1250 0.0700 0.0700 0.0650 0.0650 -
P/RPS 64.95 10.97 2.93 8.16 7.67 11.04 3.93 545.51%
  QoQ % 492.07% 274.40% -64.09% 6.39% -30.53% 180.92% -
  Horiz. % 1,652.67% 279.13% 74.55% 207.63% 195.17% 280.92% 100.00%
P/EPS 387.50 121.87 113.64 -1,094.55 350.00 92.86 72.22 205.55%
  QoQ % 217.96% 7.24% 110.38% -412.73% 276.91% 28.58% -
  Horiz. % 536.55% 168.75% 157.35% -1,515.58% 484.63% 128.58% 100.00%
EY 0.26 0.82 0.88 -0.09 0.29 1.08 1.38 -67.04%
  QoQ % -68.29% -6.82% 1,077.78% -131.03% -73.15% -21.74% -
  Horiz. % 18.84% 59.42% 63.77% -6.52% 21.01% 78.26% 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 1.94 3.25 2.08 1.17 1.17 1.08 1.30 30.49%
  QoQ % -40.31% 56.25% 77.78% 0.00% 8.33% -16.92% -
  Horiz. % 149.23% 250.00% 160.00% 90.00% 90.00% 83.08% 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