Highlights

[NOVAMSC] YoY Quarter Result on 2016-09-30 [#2]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -87.65%    YoY -     -97.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 9,819 11,382 19,392 24,472 6,477 7,101 8,899 1.65%
  YoY % -13.73% -41.31% -20.76% 277.83% -8.79% -20.20% -
  Horiz. % 110.34% 127.90% 217.91% 275.00% 72.78% 79.80% 100.00%
PBT 1,045 1,461 578 102 63 642 266 25.60%
  YoY % -28.47% 152.77% 466.67% 61.90% -90.19% 141.35% -
  Horiz. % 392.86% 549.25% 217.29% 38.35% 23.68% 241.35% 100.00%
Tax 0 0 150 0 -3 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -5,000.00% -0.00% 100.00% - -
NP 1,045 1,461 728 102 60 642 266 25.60%
  YoY % -28.47% 100.69% 613.73% 70.00% -90.65% 141.35% -
  Horiz. % 392.86% 549.25% 273.68% 38.35% 22.56% 241.35% 100.00%
NP to SH 1,223 8,035 891 102 4,384 639 1,058 2.44%
  YoY % -84.78% 801.80% 773.53% -97.67% 586.07% -39.60% -
  Horiz. % 115.60% 759.45% 84.22% 9.64% 414.37% 60.40% 100.00%
Tax Rate - % - % -25.95 % - % 4.76 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -545.17% 0.00% 100.00% - -
Total Cost 8,774 9,921 18,664 24,370 6,417 6,459 8,633 0.27%
  YoY % -11.56% -46.84% -23.41% 279.77% -0.65% -25.18% -
  Horiz. % 101.63% 114.92% 216.19% 282.29% 74.33% 74.82% 100.00%
Net Worth 60,125 52,609 47,826 61,491 3,945,600 23,962 90,685 -6.62%
  YoY % 14.29% 10.00% -22.22% -98.44% 16,365.73% -73.58% -
  Horiz. % 66.30% 58.01% 52.74% 67.81% 4,350.85% 26.42% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 60,125 52,609 47,826 61,491 3,945,600 23,962 90,685 -6.62%
  YoY % 14.29% 10.00% -22.22% -98.44% 16,365.73% -73.58% -
  Horiz. % 66.30% 58.01% 52.74% 67.81% 4,350.85% 26.42% 100.00%
NOSH 751,564 751,564 683,241 683,241 43,840,000 399,375 1,511,428 -10.99%
  YoY % 0.00% 10.00% 0.00% -98.44% 10,877.15% -73.58% -
  Horiz. % 49.73% 49.73% 45.20% 45.20% 2,900.57% 26.42% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.64 % 12.84 % 3.75 % 0.42 % 0.93 % 9.04 % 2.99 % 23.55%
  YoY % -17.13% 242.40% 792.86% -54.84% -89.71% 202.34% -
  Horiz. % 355.85% 429.43% 125.42% 14.05% 31.10% 302.34% 100.00%
ROE 2.03 % 15.27 % 1.86 % 0.17 % 0.11 % 2.67 % 1.17 % 9.61%
  YoY % -86.71% 720.97% 994.12% 54.55% -95.88% 128.21% -
  Horiz. % 173.50% 1,305.13% 158.97% 14.53% 9.40% 228.21% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.31 1.51 2.84 3.58 0.01 1.78 0.59 14.21%
  YoY % -13.25% -46.83% -20.67% 35,700.00% -99.44% 201.69% -
  Horiz. % 222.03% 255.93% 481.36% 606.78% 1.69% 301.69% 100.00%
EPS 0.16 1.07 0.13 0.00 0.01 0.16 0.07 14.77%
  YoY % -85.05% 723.08% 0.00% 0.00% -93.75% 128.57% -
  Horiz. % 228.57% 1,528.57% 185.71% 0.00% 14.29% 228.57% 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 0.0700 0.0700 0.0900 0.0900 0.0600 0.0600 4.91%
  YoY % 14.29% 0.00% -22.22% 0.00% 50.00% 0.00% -
  Horiz. % 133.33% 116.67% 116.67% 150.00% 150.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.92 1.07 1.82 2.30 0.61 0.67 0.84 1.53%
  YoY % -14.02% -41.21% -20.87% 277.05% -8.96% -20.24% -
  Horiz. % 109.52% 127.38% 216.67% 273.81% 72.62% 79.76% 100.00%
EPS 0.11 0.75 0.08 0.01 0.41 0.06 0.10 1.60%
  YoY % -85.33% 837.50% 700.00% -97.56% 583.33% -40.00% -
  Horiz. % 110.00% 750.00% 80.00% 10.00% 410.00% 60.00% 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 0.0565 0.0494 0.0449 0.0578 3.7074 0.0225 0.0852 -6.61%
  YoY % 14.37% 10.02% -22.32% -98.44% 16,377.33% -73.59% -
  Horiz. % 66.31% 57.98% 52.70% 67.84% 4,351.41% 26.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0800 0.1650 0.0800 0.0900 0.1150 0.1300 0.0700 -
P/RPS 6.12 10.90 2.82 2.51 778.39 7.31 11.89 -10.47%
  YoY % -43.85% 286.52% 12.35% -99.68% 10,548.29% -38.52% -
  Horiz. % 51.47% 91.67% 23.72% 21.11% 6,546.59% 61.48% 100.00%
P/EPS 49.16 15.43 61.35 602.86 1,150.00 81.25 100.00 -11.16%
  YoY % 218.60% -74.85% -89.82% -47.58% 1,315.38% -18.75% -
  Horiz. % 49.16% 15.43% 61.35% 602.86% 1,150.00% 81.25% 100.00%
EY 2.03 6.48 1.63 0.17 0.09 1.23 1.00 12.52%
  YoY % -68.67% 297.55% 858.82% 88.89% -92.68% 23.00% -
  Horiz. % 203.00% 648.00% 163.00% 17.00% 9.00% 123.00% 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 2.36 1.14 1.00 1.28 2.17 1.17 -2.58%
  YoY % -57.63% 107.02% 14.00% -21.87% -41.01% 85.47% -
  Horiz. % 85.47% 201.71% 97.44% 85.47% 109.40% 185.47% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 29/11/17 28/11/16 25/11/15 27/11/14 27/11/13 -
Price 0.0550 0.1400 0.1050 0.0900 0.1200 0.1950 0.0650 -
P/RPS 4.21 9.24 3.70 2.51 812.23 10.97 11.04 -14.84%
  YoY % -54.44% 149.73% 47.41% -99.69% 7,304.10% -0.63% -
  Horiz. % 38.13% 83.70% 33.51% 22.74% 7,357.16% 99.37% 100.00%
P/EPS 33.80 13.10 80.52 602.86 1,200.00 121.87 92.86 -15.50%
  YoY % 158.02% -83.73% -86.64% -49.76% 884.66% 31.24% -
  Horiz. % 36.40% 14.11% 86.71% 649.21% 1,292.27% 131.24% 100.00%
EY 2.96 7.64 1.24 0.17 0.08 0.82 1.08 18.29%
  YoY % -61.26% 516.13% 629.41% 112.50% -90.24% -24.07% -
  Horiz. % 274.07% 707.41% 114.81% 15.74% 7.41% 75.93% 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 0.69 2.00 1.50 1.00 1.33 3.25 1.08 -7.19%
  YoY % -65.50% 33.33% 50.00% -24.81% -59.08% 200.93% -
  Horiz. % 63.89% 185.19% 138.89% 92.59% 123.15% 300.93% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

680  385  577  776 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.27+0.10 
 BINTAI 1.01+0.165 
 SAPNRG 0.12+0.005 
 KANGER 0.18+0.01 
 TOPBLDS 0.10+0.015 
 TRIVE 0.0150.00 
 KNM 0.21+0.005 
 MTRONIC 0.120.00 
 ARMADA 0.35+0.03 
 AT 0.185-0.01 

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