Highlights

[NOVAMSC] YoY Annualized Quarter 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 -     186.57%    YoY -     -5.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 32,840 34,868 33,052 38,252 29,564 22,024 21,144 7.61%
  YoY % -5.82% 5.49% -13.59% 29.39% 34.24% 4.16% -
  Horiz. % 155.32% 164.91% 156.32% 180.91% 139.82% 104.16% 100.00%
PBT 752 1,796 1,460 1,012 884 2,784 1,216 -7.69%
  YoY % -58.13% 23.01% 44.27% 14.48% -68.25% 128.95% -
  Horiz. % 61.84% 147.70% 120.07% 83.22% 72.70% 228.95% 100.00%
Tax 0 0 0 0 0 0 1,436 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 752 1,796 1,460 1,012 884 2,784 2,652 -18.94%
  YoY % -58.13% 23.01% 44.27% 14.48% -68.25% 4.98% -
  Horiz. % 28.36% 67.72% 55.05% 38.16% 33.33% 104.98% 100.00%
NP to SH 5,272 900 1,800 3,468 3,656 2,468 2,652 12.13%
  YoY % 485.78% -50.00% -48.10% -5.14% 48.14% -6.94% -
  Horiz. % 198.79% 33.94% 67.87% 130.77% 137.86% 93.06% 100.00%
Tax Rate - % - % - % - % - % - % -118.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 32,088 33,072 31,592 37,240 28,680 19,240 18,492 9.62%
  YoY % -2.98% 4.68% -15.17% 29.85% 49.06% 4.04% -
  Horiz. % 173.52% 178.84% 170.84% 201.38% 155.09% 104.04% 100.00%
Net Worth 263,599 12,272 24,999 101,150 146,239 25,405 26,600 46.53%
  YoY % 2,047.85% -50.91% -75.28% -30.83% 475.61% -4.49% -
  Horiz. % 990.98% 46.14% 93.98% 380.26% 549.77% 95.51% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 263,599 12,272 24,999 101,150 146,239 25,405 26,600 46.53%
  YoY % 2,047.85% -50.91% -75.28% -30.83% 475.61% -4.49% -
  Horiz. % 990.98% 46.14% 93.98% 380.26% 549.77% 95.51% 100.00%
NOSH 3,295,000 204,545 499,999 1,445,000 1,827,999 362,941 380,000 43.31%
  YoY % 1,510.89% -59.09% -65.40% -20.95% 403.66% -4.49% -
  Horiz. % 867.11% 53.83% 131.58% 380.26% 481.05% 95.51% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.29 % 5.15 % 4.42 % 2.65 % 2.99 % 12.64 % 12.54 % -24.67%
  YoY % -55.53% 16.52% 66.79% -11.37% -76.34% 0.80% -
  Horiz. % 18.26% 41.07% 35.25% 21.13% 23.84% 100.80% 100.00%
ROE 2.00 % 7.33 % 7.20 % 3.43 % 2.50 % 9.71 % 9.97 % -23.48%
  YoY % -72.71% 1.81% 109.91% 37.20% -74.25% -2.61% -
  Horiz. % 20.06% 73.52% 72.22% 34.40% 25.08% 97.39% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.00 17.05 6.61 2.65 1.62 6.07 5.56 -24.86%
  YoY % -94.13% 157.94% 149.43% 63.58% -73.31% 9.17% -
  Horiz. % 17.99% 306.65% 118.88% 47.66% 29.14% 109.17% 100.00%
EPS 0.16 0.44 0.36 0.24 0.20 0.68 0.32 -10.91%
  YoY % -63.64% 22.22% 50.00% 20.00% -70.59% 112.50% -
  Horiz. % 50.00% 137.50% 112.50% 75.00% 62.50% 212.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0800 0.0600 0.0500 0.0700 0.0800 0.0700 0.0700 2.25%
  YoY % 33.33% 20.00% -28.57% -12.50% 14.29% 0.00% -
  Horiz. % 114.29% 85.71% 71.43% 100.00% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.98 3.17 3.00 3.48 2.69 2.00 1.92 7.60%
  YoY % -5.99% 5.67% -13.79% 29.37% 34.50% 4.17% -
  Horiz. % 155.21% 165.10% 156.25% 181.25% 140.10% 104.17% 100.00%
EPS 0.48 0.08 0.16 0.32 0.33 0.22 0.24 12.24%
  YoY % 500.00% -50.00% -50.00% -3.03% 50.00% -8.33% -
  Horiz. % 200.00% 33.33% 66.67% 133.33% 137.50% 91.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2395 0.0111 0.0227 0.0919 0.1329 0.0231 0.0242 46.50%
  YoY % 2,057.66% -51.10% -75.30% -30.85% 475.32% -4.55% -
  Horiz. % 989.67% 45.87% 93.80% 379.75% 549.17% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1500 0.0800 0.0600 0.0700 0.0700 0.0600 0.0600 -
P/RPS 15.05 0.47 0.91 2.64 4.33 0.99 1.08 55.10%
  YoY % 3,102.13% -48.35% -65.53% -39.03% 337.37% -8.33% -
  Horiz. % 1,393.52% 43.52% 84.26% 244.44% 400.93% 91.67% 100.00%
P/EPS 93.75 18.18 16.67 29.17 35.00 8.82 8.60 48.88%
  YoY % 415.68% 9.06% -42.85% -16.66% 296.83% 2.56% -
  Horiz. % 1,090.12% 211.40% 193.84% 339.19% 406.98% 102.56% 100.00%
EY 1.07 5.50 6.00 3.43 2.86 11.33 11.63 -32.80%
  YoY % -80.55% -8.33% 74.93% 19.93% -74.76% -2.58% -
  Horiz. % 9.20% 47.29% 51.59% 29.49% 24.59% 97.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.88 1.33 1.20 1.00 0.88 0.86 0.86 13.92%
  YoY % 41.35% 10.83% 20.00% 13.64% 2.33% 0.00% -
  Horiz. % 218.60% 154.65% 139.53% 116.28% 102.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 22/08/12 25/08/11 26/08/10 26/08/09 -
Price 0.1050 0.1250 0.0650 0.0800 0.0650 0.0600 0.0600 -
P/RPS 10.54 0.73 0.98 3.02 4.02 0.99 1.08 46.16%
  YoY % 1,343.84% -25.51% -67.55% -24.88% 306.06% -8.33% -
  Horiz. % 975.93% 67.59% 90.74% 279.63% 372.22% 91.67% 100.00%
P/EPS 65.63 28.41 18.06 33.33 32.50 8.82 8.60 40.29%
  YoY % 131.01% 57.31% -45.81% 2.55% 268.48% 2.56% -
  Horiz. % 763.14% 330.35% 210.00% 387.56% 377.91% 102.56% 100.00%
EY 1.52 3.52 5.54 3.00 3.08 11.33 11.63 -28.75%
  YoY % -56.82% -36.46% 84.67% -2.60% -72.82% -2.58% -
  Horiz. % 13.07% 30.27% 47.64% 25.80% 26.48% 97.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.31 2.08 1.30 1.14 0.81 0.86 0.86 7.26%
  YoY % -37.02% 60.00% 14.04% 40.74% -5.81% 0.00% -
  Horiz. % 152.33% 241.86% 151.16% 132.56% 94.19% 100.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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