Highlights

[NOVAMSC] YoY Quarter Result on 2011-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 14-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -106.78%    YoY -     -105.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 7,101 8,899 8,628 7,047 6,052 6,350 6,109 2.54%
  YoY % -20.20% 3.14% 22.44% 16.44% -4.69% 3.94% -
  Horiz. % 116.24% 145.67% 141.23% 115.35% 99.07% 103.95% 100.00%
PBT 642 266 247 48 707 320 313 12.71%
  YoY % 141.35% 7.69% 414.58% -93.21% 120.94% 2.24% -
  Horiz. % 205.11% 84.98% 78.91% 15.34% 225.88% 102.24% 100.00%
Tax 0 0 0 0 354 139 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 154.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 254.68% 100.00% -
NP 642 266 247 48 1,061 459 313 12.71%
  YoY % 141.35% 7.69% 414.58% -95.48% 131.15% 46.65% -
  Horiz. % 205.11% 84.98% 78.91% 15.34% 338.98% 146.65% 100.00%
NP to SH 639 1,058 257 -62 1,061 459 313 12.63%
  YoY % -39.60% 311.67% 514.52% -105.84% 131.15% 46.65% -
  Horiz. % 204.15% 338.02% 82.11% -19.81% 338.98% 146.65% 100.00%
Tax Rate - % - % - % - % -50.07 % -43.44 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -15.26% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 115.26% 100.00% -
Total Cost 6,459 8,633 8,381 6,999 4,991 5,891 5,796 1.82%
  YoY % -25.18% 3.01% 19.75% 40.23% -15.28% 1.64% -
  Horiz. % 111.44% 148.95% 144.60% 120.76% 86.11% 101.64% 100.00%
Net Worth 23,962 90,685 29,983 49,599 41,261 0 20,866 2.33%
  YoY % -73.58% 202.45% -39.55% 20.21% 0.00% 0.00% -
  Horiz. % 114.84% 434.60% 143.69% 237.70% 197.74% 0.00% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 23,962 90,685 29,983 49,599 41,261 0 20,866 2.33%
  YoY % -73.58% 202.45% -39.55% 20.21% 0.00% 0.00% -
  Horiz. % 114.84% 434.60% 143.69% 237.70% 197.74% 0.00% 100.00%
NOSH 399,375 1,511,428 428,333 620,000 589,444 355,555 347,777 2.33%
  YoY % -73.58% 252.86% -30.91% 5.18% 65.78% 2.24% -
  Horiz. % 114.84% 434.60% 123.16% 178.27% 169.49% 102.24% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.04 % 2.99 % 2.86 % 0.68 % 17.53 % 7.23 % 5.12 % 9.93%
  YoY % 202.34% 4.55% 320.59% -96.12% 142.46% 41.21% -
  Horiz. % 176.56% 58.40% 55.86% 13.28% 342.38% 141.21% 100.00%
ROE 2.67 % 1.17 % 0.86 % -0.13 % 2.57 % - % 1.50 % 10.08%
  YoY % 128.21% 36.05% 761.54% -105.06% 0.00% 0.00% -
  Horiz. % 178.00% 78.00% 57.33% -8.67% 171.33% 0.00% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.78 0.59 2.01 1.14 1.03 1.79 1.76 0.19%
  YoY % 201.69% -70.65% 76.32% 10.68% -42.46% 1.70% -
  Horiz. % 101.14% 33.52% 114.20% 64.77% 58.52% 101.70% 100.00%
EPS 0.16 0.07 0.06 0.01 0.18 0.08 0.09 10.06%
  YoY % 128.57% 16.67% 500.00% -94.44% 125.00% -11.11% -
  Horiz. % 177.78% 77.78% 66.67% 11.11% 200.00% 88.89% 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 0.0600 0.0600 0.0700 0.0800 0.0700 0.0000 0.0600 -
  YoY % 0.00% -14.29% -12.50% 14.29% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 116.67% 133.33% 116.67% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.67 0.84 0.81 0.66 0.57 0.60 0.57 2.73%
  YoY % -20.24% 3.70% 22.73% 15.79% -5.00% 5.26% -
  Horiz. % 117.54% 147.37% 142.11% 115.79% 100.00% 105.26% 100.00%
EPS 0.06 0.10 0.02 -0.01 0.10 0.04 0.03 12.24%
  YoY % -40.00% 400.00% 300.00% -110.00% 150.00% 33.33% -
  Horiz. % 200.00% 333.33% 66.67% -33.33% 333.33% 133.33% 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 0.0225 0.0852 0.0282 0.0466 0.0388 0.0000 0.0196 2.33%
  YoY % -73.59% 202.13% -39.48% 20.10% 0.00% 0.00% -
  Horiz. % 114.80% 434.69% 143.88% 237.76% 197.96% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.1300 0.0700 0.0600 0.0600 0.0700 0.0600 0.0500 -
P/RPS 7.31 11.89 2.98 5.28 6.82 3.36 2.85 16.99%
  YoY % -38.52% 298.99% -43.56% -22.58% 102.98% 17.89% -
  Horiz. % 256.49% 417.19% 104.56% 185.26% 239.30% 117.89% 100.00%
P/EPS 81.25 100.00 100.00 -600.00 38.89 46.48 55.56 6.54%
  YoY % -18.75% 0.00% 116.67% -1,642.81% -16.33% -16.34% -
  Horiz. % 146.24% 179.99% 179.99% -1,079.91% 70.00% 83.66% 100.00%
EY 1.23 1.00 1.00 -0.17 2.57 2.15 1.80 -6.15%
  YoY % 23.00% 0.00% 688.24% -106.61% 19.53% 19.44% -
  Horiz. % 68.33% 55.56% 55.56% -9.44% 142.78% 119.44% 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 2.17 1.17 0.86 0.75 1.00 0.00 0.83 17.36%
  YoY % 85.47% 36.05% 14.67% -25.00% 0.00% 0.00% -
  Horiz. % 261.45% 140.96% 103.61% 90.36% 120.48% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 27/11/12 14/11/11 15/11/10 24/11/09 26/11/08 -
Price 0.1950 0.0650 0.0600 0.0800 0.0700 0.0600 0.0500 -
P/RPS 10.97 11.04 2.98 7.04 6.82 3.36 2.85 25.17%
  YoY % -0.63% 270.47% -57.67% 3.23% 102.98% 17.89% -
  Horiz. % 384.91% 387.37% 104.56% 247.02% 239.30% 117.89% 100.00%
P/EPS 121.87 92.86 100.00 -800.00 38.89 46.48 55.56 13.98%
  YoY % 31.24% -7.14% 112.50% -2,157.08% -16.33% -16.34% -
  Horiz. % 219.35% 167.13% 179.99% -1,439.88% 70.00% 83.66% 100.00%
EY 0.82 1.08 1.00 -0.13 2.57 2.15 1.80 -12.28%
  YoY % -24.07% 8.00% 869.23% -105.06% 19.53% 19.44% -
  Horiz. % 45.56% 60.00% 55.56% -7.22% 142.78% 119.44% 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 3.25 1.08 0.86 1.00 1.00 0.00 0.83 25.53%
  YoY % 200.93% 25.58% -14.00% 0.00% 0.00% 0.00% -
  Horiz. % 391.57% 130.12% 103.61% 120.48% 120.48% 0.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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