Highlights

[NOVAMSC] QoQ Quarter Result on 2015-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -49.22%    YoY -     1,160.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 7,950 6,477 8,210 9,616 6,849 7,101 8,717 -5.94%
  QoQ % 22.74% -21.11% -14.62% 40.40% -3.55% -18.54% -
  Horiz. % 91.20% 74.30% 94.18% 110.31% 78.57% 81.46% 100.00%
PBT 235 63 188 -94 158 642 449 -34.98%
  QoQ % 273.02% -66.49% 300.00% -159.49% -75.39% 42.98% -
  Horiz. % 52.34% 14.03% 41.87% -20.94% 35.19% 142.98% 100.00%
Tax -3 -3 0 -3 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% -0.00% 100.00% - - -
NP 232 60 188 -97 158 642 449 -35.53%
  QoQ % 286.67% -68.09% 293.81% -161.39% -75.39% 42.98% -
  Horiz. % 51.67% 13.36% 41.87% -21.60% 35.19% 142.98% 100.00%
NP to SH -483 4,384 1,318 583 1,148 639 225 -
  QoQ % -111.02% 232.63% 126.07% -49.22% 79.66% 184.00% -
  Horiz. % -214.67% 1,948.44% 585.78% 259.11% 510.22% 284.00% 100.00%
Tax Rate 1.28 % 4.76 % - % - % - % - % - % -
  QoQ % -73.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.89% 100.00% - - - - -
Total Cost 7,718 6,417 8,022 9,713 6,691 6,459 8,268 -4.47%
  QoQ % 20.27% -20.01% -17.41% 45.17% 3.59% -21.88% -
  Horiz. % 93.35% 77.61% 97.02% 117.48% 80.93% 78.12% 100.00%
Net Worth 49,061 3,945,600 263,599 233,199 229,599 23,962 12,272 151.25%
  QoQ % -98.76% 1,396.81% 13.04% 1.57% 858.16% 95.25% -
  Horiz. % 399.76% 32,149.33% 2,147.85% 1,900.15% 1,870.81% 195.25% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 49,061 3,945,600 263,599 233,199 229,599 23,962 12,272 151.25%
  QoQ % -98.76% 1,396.81% 13.04% 1.57% 858.16% 95.25% -
  Horiz. % 399.76% 32,149.33% 2,147.85% 1,900.15% 1,870.81% 195.25% 100.00%
NOSH 545,126 43,840,000 3,295,000 2,915,000 2,870,000 399,375 204,545 91.88%
  QoQ % -98.76% 1,230.50% 13.04% 1.57% 618.62% 95.25% -
  Horiz. % 266.51% 21,432.89% 1,610.89% 1,425.11% 1,403.11% 195.25% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.92 % 0.93 % 2.29 % -1.01 % 2.31 % 9.04 % 5.15 % -31.42%
  QoQ % 213.98% -59.39% 326.73% -143.72% -74.45% 75.53% -
  Horiz. % 56.70% 18.06% 44.47% -19.61% 44.85% 175.53% 100.00%
ROE -0.98 % 0.11 % 0.50 % 0.25 % 0.50 % 2.67 % 1.83 % -
  QoQ % -990.91% -78.00% 100.00% -50.00% -81.27% 45.90% -
  Horiz. % -53.55% 6.01% 27.32% 13.66% 27.32% 145.90% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.46 0.01 0.25 0.33 0.24 1.78 4.26 -50.93%
  QoQ % 14,500.00% -96.00% -24.24% 37.50% -86.52% -58.22% -
  Horiz. % 34.27% 0.23% 5.87% 7.75% 5.63% 41.78% 100.00%
EPS 0.04 0.01 0.04 -0.02 0.04 0.16 0.11 -48.96%
  QoQ % 300.00% -75.00% 300.00% -150.00% -75.00% 45.45% -
  Horiz. % 36.36% 9.09% 36.36% -18.18% 36.36% 145.45% 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 0.0900 0.0900 0.0800 0.0800 0.0800 0.0600 0.0600 30.94%
  QoQ % 0.00% 12.50% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 150.00% 150.00% 133.33% 133.33% 133.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.75 0.61 0.77 0.90 0.64 0.67 0.82 -5.76%
  QoQ % 22.95% -20.78% -14.44% 40.62% -4.48% -18.29% -
  Horiz. % 91.46% 74.39% 93.90% 109.76% 78.05% 81.71% 100.00%
EPS -0.05 0.41 0.12 0.05 0.11 0.06 0.02 -
  QoQ % -112.20% 241.67% 140.00% -54.55% 83.33% 200.00% -
  Horiz. % -250.00% 2,050.00% 600.00% 250.00% 550.00% 300.00% 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 0.0461 3.7074 0.2477 0.2191 0.2157 0.0225 0.0115 151.71%
  QoQ % -98.76% 1,396.73% 13.05% 1.58% 858.67% 95.65% -
  Horiz. % 400.87% 32,238.26% 2,153.91% 1,905.22% 1,875.65% 195.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1150 0.1150 0.1500 0.1750 0.1350 0.1300 0.0800 -
P/RPS 7.89 778.39 60.20 53.05 56.57 7.31 1.88 159.50%
  QoQ % -98.99% 1,193.01% 13.48% -6.22% 673.87% 288.83% -
  Horiz. % 419.68% 41,403.72% 3,202.13% 2,821.81% 3,009.04% 388.83% 100.00%
P/EPS -129.79 1,150.00 375.00 875.00 337.50 81.25 72.73 -
  QoQ % -111.29% 206.67% -57.14% 159.26% 315.38% 11.71% -
  Horiz. % -178.45% 1,581.19% 515.61% 1,203.08% 464.05% 111.71% 100.00%
EY -0.77 0.09 0.27 0.11 0.30 1.23 1.38 -
  QoQ % -955.56% -66.67% 145.45% -63.33% -75.61% -10.87% -
  Horiz. % -55.80% 6.52% 19.57% 7.97% 21.74% 89.13% 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 1.28 1.28 1.88 2.19 1.69 2.17 1.33 -2.52%
  QoQ % 0.00% -31.91% -14.16% 29.59% -22.12% 63.16% -
  Horiz. % 96.24% 96.24% 141.35% 164.66% 127.07% 163.16% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.1000 0.1200 0.1050 0.1800 0.1550 0.1950 0.1250 -
P/RPS 6.86 812.23 42.14 54.57 64.95 10.97 2.93 76.05%
  QoQ % -99.16% 1,827.46% -22.78% -15.98% 492.07% 274.40% -
  Horiz. % 234.13% 27,721.16% 1,438.23% 1,862.46% 2,216.72% 374.40% 100.00%
P/EPS -112.86 1,200.00 262.50 900.00 387.50 121.87 113.64 -
  QoQ % -109.40% 357.14% -70.83% 132.26% 217.96% 7.24% -
  Horiz. % -99.31% 1,055.97% 230.99% 791.97% 340.99% 107.24% 100.00%
EY -0.89 0.08 0.38 0.11 0.26 0.82 0.88 -
  QoQ % -1,212.50% -78.95% 245.45% -57.69% -68.29% -6.82% -
  Horiz. % -101.14% 9.09% 43.18% 12.50% 29.55% 93.18% 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 1.11 1.33 1.31 2.25 1.94 3.25 2.08 -34.13%
  QoQ % -16.54% 1.53% -41.78% 15.98% -40.31% 56.25% -
  Horiz. % 53.37% 63.94% 62.98% 108.17% 93.27% 156.25% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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