Highlights

[NOVAMSC] YoY Quarter Result on 2018-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     135.61%    YoY -     242.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 9,225 12,987 12,854 20,565 30,041 8,210 8,717 0.95%
  YoY % -28.97% 1.03% -37.50% -31.54% 265.91% -5.82% -
  Horiz. % 105.83% 148.98% 147.46% 235.92% 344.63% 94.18% 100.00%
PBT 536 830 543 220 852 188 449 2.99%
  YoY % -35.42% 52.85% 146.82% -74.18% 353.19% -58.13% -
  Horiz. % 119.38% 184.86% 120.94% 49.00% 189.76% 41.87% 100.00%
Tax 0 0 0 149 -26 0 0 -
  YoY % 0.00% 0.00% 0.00% 673.08% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -573.08% 100.00% - -
NP 536 830 543 369 826 188 449 2.99%
  YoY % -35.42% 52.85% 47.15% -55.33% 339.36% -58.13% -
  Horiz. % 119.38% 184.86% 120.94% 82.18% 183.96% 41.87% 100.00%
NP to SH 650 836 1,665 486 826 1,318 225 19.32%
  YoY % -22.25% -49.79% 242.59% -41.16% -37.33% 485.78% -
  Horiz. % 288.89% 371.56% 740.00% 216.00% 367.11% 585.78% 100.00%
Tax Rate - % - % - % -67.73 % 3.05 % - % - % -
  YoY % 0.00% 0.00% 0.00% -2,320.66% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -2,220.66% 100.00% - -
Total Cost 8,689 12,157 12,311 20,196 29,215 8,022 8,268 0.83%
  YoY % -28.53% -1.25% -39.04% -30.87% 264.19% -2.98% -
  Horiz. % 105.09% 147.04% 148.90% 244.27% 353.35% 97.02% 100.00%
Net Worth 63,230 60,125 43,262 40,994 54,338 263,599 12,272 31.39%
  YoY % 5.16% 38.98% 5.53% -24.56% -79.39% 2,047.85% -
  Horiz. % 515.21% 489.91% 352.51% 334.03% 442.76% 2,147.85% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 63,230 60,125 43,262 40,994 54,338 263,599 12,272 31.39%
  YoY % 5.16% 38.98% 5.53% -24.56% -79.39% 2,047.85% -
  Horiz. % 515.21% 489.91% 352.51% 334.03% 442.76% 2,147.85% 100.00%
NOSH 790,377 751,564 689,998 683,241 603,760 3,295,000 204,545 25.24%
  YoY % 5.16% 8.92% 0.99% 13.16% -81.68% 1,510.89% -
  Horiz. % 386.41% 367.43% 337.33% 334.03% 295.17% 1,610.89% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.81 % 6.39 % 4.22 % 1.79 % 2.75 % 2.29 % 5.15 % 2.03%
  YoY % -9.08% 51.42% 135.75% -34.91% 20.09% -55.53% -
  Horiz. % 112.82% 124.08% 81.94% 34.76% 53.40% 44.47% 100.00%
ROE 1.03 % 1.39 % 3.85 % 1.19 % 1.52 % 0.50 % 1.83 % -9.13%
  YoY % -25.90% -63.90% 223.53% -21.71% 204.00% -72.68% -
  Horiz. % 56.28% 75.96% 210.38% 65.03% 83.06% 27.32% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.17 1.73 1.86 3.01 4.98 0.25 4.26 -19.36%
  YoY % -32.37% -6.99% -38.21% -39.56% 1,892.00% -94.13% -
  Horiz. % 27.46% 40.61% 43.66% 70.66% 116.90% 5.87% 100.00%
EPS 0.08 0.11 0.24 0.07 0.07 0.04 0.11 -5.16%
  YoY % -27.27% -54.17% 242.86% 0.00% 75.00% -63.64% -
  Horiz. % 72.73% 100.00% 218.18% 63.64% 63.64% 36.36% 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 0.0800 0.0627 0.0600 0.0900 0.0800 0.0600 4.91%
  YoY % 0.00% 27.59% 4.50% -33.33% 12.50% 33.33% -
  Horiz. % 133.33% 133.33% 104.50% 100.00% 150.00% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.87 1.22 1.21 1.93 2.82 0.77 0.82 0.99%
  YoY % -28.69% 0.83% -37.31% -31.56% 266.23% -6.10% -
  Horiz. % 106.10% 148.78% 147.56% 235.37% 343.90% 93.90% 100.00%
EPS 0.06 0.08 0.16 0.05 0.08 0.12 0.02 20.07%
  YoY % -25.00% -50.00% 220.00% -37.50% -33.33% 500.00% -
  Horiz. % 300.00% 400.00% 800.00% 250.00% 400.00% 600.00% 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 0.0594 0.0565 0.0407 0.0385 0.0511 0.2477 0.0115 31.44%
  YoY % 5.13% 38.82% 5.71% -24.66% -79.37% 2,053.91% -
  Horiz. % 516.52% 491.30% 353.91% 334.78% 444.35% 2,153.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0450 0.0950 0.1350 0.0750 0.1000 0.1500 0.0800 -
P/RPS 3.86 5.50 7.25 2.49 2.01 60.20 1.88 12.73%
  YoY % -29.82% -24.14% 191.16% 23.88% -96.66% 3,102.13% -
  Horiz. % 205.32% 292.55% 385.64% 132.45% 106.91% 3,202.13% 100.00%
P/EPS 54.72 85.41 55.95 105.44 73.09 375.00 72.73 -4.63%
  YoY % -35.93% 52.65% -46.94% 44.26% -80.51% 415.61% -
  Horiz. % 75.24% 117.43% 76.93% 144.97% 100.49% 515.61% 100.00%
EY 1.83 1.17 1.79 0.95 1.37 0.27 1.38 4.81%
  YoY % 56.41% -34.64% 88.42% -30.66% 407.41% -80.43% -
  Horiz. % 132.61% 84.78% 129.71% 68.84% 99.28% 19.57% 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 0.56 1.19 2.15 1.25 1.11 1.88 1.33 -13.41%
  YoY % -52.94% -44.65% 72.00% 12.61% -40.96% 41.35% -
  Horiz. % 42.11% 89.47% 161.65% 93.98% 83.46% 141.35% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 -
Price 0.0800 0.0900 0.1650 0.0750 0.1000 0.1050 0.1250 -
P/RPS 6.85 5.21 8.86 2.49 2.01 42.14 2.93 15.19%
  YoY % 31.48% -41.20% 255.82% 23.88% -95.23% 1,338.23% -
  Horiz. % 233.79% 177.82% 302.39% 84.98% 68.60% 1,438.23% 100.00%
P/EPS 97.28 80.91 68.38 105.44 73.09 262.50 113.64 -2.56%
  YoY % 20.23% 18.32% -35.15% 44.26% -72.16% 130.99% -
  Horiz. % 85.60% 71.20% 60.17% 92.78% 64.32% 230.99% 100.00%
EY 1.03 1.24 1.46 0.95 1.37 0.38 0.88 2.66%
  YoY % -16.94% -15.07% 53.68% -30.66% 260.53% -56.82% -
  Horiz. % 117.05% 140.91% 165.91% 107.95% 155.68% 43.18% 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 1.00 1.13 2.63 1.25 1.11 1.31 2.08 -11.48%
  YoY % -11.50% -57.03% 110.40% 12.61% -15.27% -37.02% -
  Horiz. % 48.08% 54.33% 126.44% 60.10% 53.37% 62.98% 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