Highlights

[NOVAMSC] QoQ TTM Result on 2012-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 22-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -1.17%    YoY -     -375.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,683 31,255 36,022 34,441 32,269 29,678 27,323 8.03%
  QoQ % -1.83% -13.23% 4.59% 6.73% 8.73% 8.62% -
  Horiz. % 112.30% 114.39% 131.84% 126.05% 118.10% 108.62% 100.00%
PBT -4,616 -3,842 -4,163 -4,362 -4,394 -5,751 -853 207.92%
  QoQ % -20.15% 7.71% 4.56% 0.73% 23.60% -574.21% -
  Horiz. % 541.15% 450.41% 488.04% 511.37% 515.12% 674.21% 100.00%
Tax 0 -5 -5 -5 -5 -5 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NP -4,616 -3,847 -4,168 -4,367 -4,399 -5,756 -858 206.72%
  QoQ % -19.99% 7.70% 4.56% 0.73% 23.58% -570.86% -
  Horiz. % 538.00% 448.37% 485.78% 508.97% 512.70% 670.86% 100.00%
NP to SH -4,074 -3,242 -3,733 -4,052 -4,005 -5,113 349 -
  QoQ % -25.66% 13.15% 7.87% -1.17% 21.67% -1,565.04% -
  Horiz. % -1,167.34% -928.94% -1,069.63% -1,161.03% -1,147.56% -1,465.04% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 35,299 35,102 40,190 38,808 36,668 35,434 28,181 16.18%
  QoQ % 0.56% -12.66% 3.56% 5.84% 3.48% 25.74% -
  Horiz. % 125.26% 124.56% 142.61% 137.71% 130.12% 125.74% 100.00%
Net Worth 24,222 23,812 29,983 101,150 23,999 24,702 49,599 -37.96%
  QoQ % 1.72% -20.58% -70.36% 321.46% -2.84% -50.20% -
  Horiz. % 48.84% 48.01% 60.45% 203.93% 48.39% 49.80% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 24,222 23,812 29,983 101,150 23,999 24,702 49,599 -37.96%
  QoQ % 1.72% -20.58% -70.36% 321.46% -2.84% -50.20% -
  Horiz. % 48.84% 48.01% 60.45% 203.93% 48.39% 49.80% 100.00%
NOSH 484,444 396,880 428,333 1,445,000 400,000 411,709 620,000 -15.15%
  QoQ % 22.06% -7.34% -70.36% 261.25% -2.84% -33.60% -
  Horiz. % 78.14% 64.01% 69.09% 233.06% 64.52% 66.40% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -15.04 % -12.31 % -11.57 % -12.68 % -13.63 % -19.39 % -3.14 % 183.88%
  QoQ % -22.18% -6.40% 8.75% 6.97% 29.71% -517.52% -
  Horiz. % 478.98% 392.04% 368.47% 403.82% 434.08% 617.52% 100.00%
ROE -16.82 % -13.61 % -12.45 % -4.01 % -16.69 % -20.70 % 0.70 % -
  QoQ % -23.59% -9.32% -210.47% 75.97% 19.37% -3,057.14% -
  Horiz. % -2,402.86% -1,944.29% -1,778.57% -572.86% -2,384.29% -2,957.14% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.33 7.88 8.41 2.38 8.07 7.21 4.41 27.22%
  QoQ % -19.67% -6.30% 253.36% -70.51% 11.93% 63.49% -
  Horiz. % 143.54% 178.68% 190.70% 53.97% 182.99% 163.49% 100.00%
EPS -0.84 -0.82 -0.87 -0.28 -1.00 -1.24 0.06 -
  QoQ % -2.44% 5.75% -210.71% 72.00% 19.35% -2,166.67% -
  Horiz. % -1,400.00% -1,366.67% -1,450.00% -466.67% -1,666.67% -2,066.67% 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 0.0500 0.0600 0.0700 0.0700 0.0600 0.0600 0.0800 -26.88%
  QoQ % -16.67% -14.29% 0.00% 16.67% 0.00% -25.00% -
  Horiz. % 62.50% 75.00% 87.50% 87.50% 75.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.79 2.84 3.27 3.13 2.93 2.70 2.48 8.16%
  QoQ % -1.76% -13.15% 4.47% 6.83% 8.52% 8.87% -
  Horiz. % 112.50% 114.52% 131.85% 126.21% 118.15% 108.87% 100.00%
EPS -0.37 -0.29 -0.34 -0.37 -0.36 -0.46 0.03 -
  QoQ % -27.59% 14.71% 8.11% -2.78% 21.74% -1,633.33% -
  Horiz. % -1,233.33% -966.67% -1,133.33% -1,233.33% -1,200.00% -1,533.33% 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 0.0220 0.0216 0.0272 0.0919 0.0218 0.0224 0.0451 -38.01%
  QoQ % 1.85% -20.59% -70.40% 321.56% -2.68% -50.33% -
  Horiz. % 48.78% 47.89% 60.31% 203.77% 48.34% 49.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.0500 0.0600 0.0600 0.0700 0.0800 0.0600 0.0600 -
P/RPS 0.79 0.76 0.71 2.94 0.99 0.83 1.36 -30.36%
  QoQ % 3.95% 7.04% -75.85% 196.97% 19.28% -38.97% -
  Horiz. % 58.09% 55.88% 52.21% 216.18% 72.79% 61.03% 100.00%
P/EPS -5.95 -7.35 -6.88 -24.96 -7.99 -4.83 106.59 -
  QoQ % 19.05% -6.83% 72.44% -212.39% -65.42% -104.53% -
  Horiz. % -5.58% -6.90% -6.45% -23.42% -7.50% -4.53% 100.00%
EY -16.82 -13.61 -14.53 -4.01 -12.52 -20.70 0.94 -
  QoQ % -23.59% 6.33% -262.34% 67.97% 39.52% -2,302.13% -
  Horiz. % -1,789.36% -1,447.87% -1,545.74% -426.60% -1,331.91% -2,202.13% 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 1.00 1.00 0.86 1.00 1.33 1.00 0.75 21.12%
  QoQ % 0.00% 16.28% -14.00% -24.81% 33.00% 33.33% -
  Horiz. % 133.33% 133.33% 114.67% 133.33% 177.33% 133.33% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 -
Price 0.0600 0.0600 0.0600 0.0800 0.0600 0.0800 0.0800 -
P/RPS 0.95 0.76 0.71 3.36 0.74 1.11 1.82 -35.15%
  QoQ % 25.00% 7.04% -78.87% 354.05% -33.33% -39.01% -
  Horiz. % 52.20% 41.76% 39.01% 184.62% 40.66% 60.99% 100.00%
P/EPS -7.13 -7.35 -6.88 -28.53 -5.99 -6.44 142.12 -
  QoQ % 2.99% -6.83% 75.89% -376.29% 6.99% -104.53% -
  Horiz. % -5.02% -5.17% -4.84% -20.07% -4.21% -4.53% 100.00%
EY -14.02 -13.61 -14.53 -3.51 -16.69 -15.52 0.70 -
  QoQ % -3.01% 6.33% -313.96% 78.97% -7.54% -2,317.14% -
  Horiz. % -2,002.86% -1,944.29% -2,075.71% -501.43% -2,384.29% -2,217.14% 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 1.20 1.00 0.86 1.14 1.00 1.33 1.00 12.91%
  QoQ % 20.00% 16.28% -24.56% 14.00% -24.81% 33.00% -
  Horiz. % 120.00% 100.00% 86.00% 114.00% 100.00% 133.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

337  381  602  1171 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.36+0.005 
 SAMAIDEN 1.90+0.22 
 MESTRON 0.235+0.02 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 

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