Highlights

[NOVAMSC] YoY Quarter Result on 2011-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -7,669.36%    YoY -     -846.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 6,849 7,850 4,192 8,959 6,604 5,541 5,709 3.08%
  YoY % -12.75% 87.26% -53.21% 35.66% 19.18% -2.94% -
  Horiz. % 119.97% 137.50% 73.43% 156.93% 115.68% 97.06% 100.00%
PBT 158 85 -4,389 -4,710 188 84 108 6.54%
  YoY % 85.88% 101.94% 6.82% -2,605.32% 123.81% -22.22% -
  Horiz. % 146.30% 78.70% -4,063.89% -4,361.11% 174.07% 77.78% 100.00%
Tax 0 0 0 0 0 -262 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP 158 85 -4,389 -4,710 188 -178 108 6.54%
  YoY % 85.88% 101.94% 6.82% -2,605.32% 205.62% -264.81% -
  Horiz. % 146.30% 78.70% -4,063.89% -4,361.11% 174.07% -164.81% 100.00%
NP to SH 1,148 172 -4,326 -4,817 645 -178 108 48.25%
  YoY % 567.44% 103.98% 10.19% -846.82% 462.36% -264.81% -
  Horiz. % 1,062.96% 159.26% -4,005.56% -4,460.19% 597.22% -164.81% 100.00%
Tax Rate - % - % - % - % - % 311.90 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 6,691 7,765 8,581 13,669 6,416 5,719 5,601 3.01%
  YoY % -13.83% -9.51% -37.22% 113.05% 12.19% 2.11% -
  Horiz. % 119.46% 138.64% 153.20% 244.05% 114.55% 102.11% 100.00%
Net Worth 229,599 51,599 23,812 24,702 103,199 29,400 21,599 48.25%
  YoY % 344.96% 116.69% -3.60% -76.06% 251.02% 36.11% -
  Horiz. % 1,062.96% 238.89% 110.24% 114.36% 477.78% 136.11% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 229,599 51,599 23,812 24,702 103,199 29,400 21,599 48.25%
  YoY % 344.96% 116.69% -3.60% -76.06% 251.02% 36.11% -
  Horiz. % 1,062.96% 238.89% 110.24% 114.36% 477.78% 136.11% 100.00%
NOSH 2,870,000 860,000 396,880 411,709 1,289,999 420,000 360,000 41.32%
  YoY % 233.72% 116.69% -3.60% -68.08% 207.14% 16.67% -
  Horiz. % 797.22% 238.89% 110.24% 114.36% 358.33% 116.67% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.31 % 1.08 % -104.70 % -52.57 % 2.85 % -3.21 % 1.89 % 3.40%
  YoY % 113.89% 101.03% -99.16% -1,944.56% 188.79% -269.84% -
  Horiz. % 122.22% 57.14% -5,539.68% -2,781.48% 150.79% -169.84% 100.00%
ROE 0.50 % 0.33 % -18.17 % -19.50 % 0.63 % -0.61 % 0.50 % -
  YoY % 51.52% 101.82% 6.82% -3,195.24% 203.28% -222.00% -
  Horiz. % 100.00% 66.00% -3,634.00% -3,900.00% 126.00% -122.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.24 0.91 1.06 2.18 0.51 1.32 1.59 -27.02%
  YoY % -73.63% -14.15% -51.38% 327.45% -61.36% -16.98% -
  Horiz. % 15.09% 57.23% 66.67% 137.11% 32.08% 83.02% 100.00%
EPS 0.04 0.02 -1.09 -1.17 0.05 0.02 0.03 4.91%
  YoY % 100.00% 101.83% 6.84% -2,440.00% 150.00% -33.33% -
  Horiz. % 133.33% 66.67% -3,633.33% -3,900.00% 166.67% 66.67% 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 0.0800 0.0600 0.0600 0.0600 0.0800 0.0700 0.0600 4.91%
  YoY % 33.33% 0.00% 0.00% -25.00% 14.29% 16.67% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 133.33% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.64 0.74 0.39 0.84 0.62 0.52 0.54 2.87%
  YoY % -13.51% 89.74% -53.57% 35.48% 19.23% -3.70% -
  Horiz. % 118.52% 137.04% 72.22% 155.56% 114.81% 96.30% 100.00%
EPS 0.11 0.02 -0.41 -0.45 0.06 -0.02 0.01 49.10%
  YoY % 450.00% 104.88% 8.89% -850.00% 400.00% -300.00% -
  Horiz. % 1,100.00% 200.00% -4,100.00% -4,500.00% 600.00% -200.00% 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 0.2157 0.0485 0.0224 0.0232 0.0970 0.0276 0.0203 48.25%
  YoY % 344.74% 116.52% -3.45% -76.08% 251.45% 35.96% -
  Horiz. % 1,062.56% 238.92% 110.34% 114.29% 477.83% 135.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.1350 0.0650 0.0600 0.0600 0.0700 0.0700 0.0500 -
P/RPS 56.57 7.12 5.68 2.76 13.67 5.31 3.15 61.79%
  YoY % 694.52% 25.35% 105.80% -79.81% 157.44% 68.57% -
  Horiz. % 1,795.87% 226.03% 180.32% 87.62% 433.97% 168.57% 100.00%
P/EPS 337.50 325.00 -5.50 -5.13 140.00 -165.17 166.67 12.47%
  YoY % 3.85% 6,009.09% -7.21% -103.66% 184.76% -199.10% -
  Horiz. % 202.50% 195.00% -3.30% -3.08% 84.00% -99.10% 100.00%
EY 0.30 0.31 -18.17 -19.50 0.71 -0.61 0.60 -10.91%
  YoY % -3.23% 101.71% 6.82% -2,846.48% 216.39% -201.67% -
  Horiz. % 50.00% 51.67% -3,028.33% -3,250.00% 118.33% -101.67% 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 1.69 1.08 1.00 1.00 0.88 1.00 0.83 12.58%
  YoY % 56.48% 8.00% 0.00% 13.64% -12.00% 20.48% -
  Horiz. % 203.61% 130.12% 120.48% 120.48% 106.02% 120.48% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 23/02/10 23/02/09 -
Price 0.1550 0.0700 0.0600 0.0800 0.0800 0.0700 0.0500 -
P/RPS 64.95 7.67 5.68 3.68 15.63 5.31 3.15 65.56%
  YoY % 746.81% 35.04% 54.35% -76.46% 194.35% 68.57% -
  Horiz. % 2,061.90% 243.49% 180.32% 116.83% 496.19% 168.57% 100.00%
P/EPS 387.50 350.00 -5.50 -6.84 160.00 -165.17 166.67 15.09%
  YoY % 10.71% 6,463.64% 19.59% -104.28% 196.87% -199.10% -
  Horiz. % 232.50% 210.00% -3.30% -4.10% 96.00% -99.10% 100.00%
EY 0.26 0.29 -18.17 -14.63 0.63 -0.61 0.60 -13.00%
  YoY % -10.34% 101.60% -24.20% -2,422.22% 203.28% -201.67% -
  Horiz. % 43.33% 48.33% -3,028.33% -2,438.33% 105.00% -101.67% 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 1.94 1.17 1.00 1.33 1.00 1.00 0.83 15.19%
  YoY % 65.81% 17.00% -24.81% 33.00% 0.00% 20.48% -
  Horiz. % 233.73% 140.96% 120.48% 160.24% 120.48% 120.48% 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