Highlights

[NOVAMSC] YoY Quarter Result on 2012-12-31 [#3]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -1,783.27%    YoY -     10.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 7,950 6,849 7,850 4,192 8,959 6,604 5,541 6.20%
  YoY % 16.08% -12.75% 87.26% -53.21% 35.66% 19.18% -
  Horiz. % 143.48% 123.61% 141.67% 75.65% 161.69% 119.18% 100.00%
PBT 235 158 85 -4,389 -4,710 188 84 18.69%
  YoY % 48.73% 85.88% 101.94% 6.82% -2,605.32% 123.81% -
  Horiz. % 279.76% 188.10% 101.19% -5,225.00% -5,607.14% 223.81% 100.00%
Tax -3 0 0 0 0 0 -262 -52.51%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.15% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 232 158 85 -4,389 -4,710 188 -178 -
  YoY % 46.84% 85.88% 101.94% 6.82% -2,605.32% 205.62% -
  Horiz. % -130.34% -88.76% -47.75% 2,465.73% 2,646.07% -105.62% 100.00%
NP to SH -483 1,148 172 -4,326 -4,817 645 -178 18.09%
  YoY % -142.07% 567.44% 103.98% 10.19% -846.82% 462.36% -
  Horiz. % 271.35% -644.94% -96.63% 2,430.34% 2,706.18% -362.36% 100.00%
Tax Rate 1.28 % - % - % - % - % - % 311.90 % -59.97%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.41% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 7,718 6,691 7,765 8,581 13,669 6,416 5,719 5.12%
  YoY % 15.35% -13.83% -9.51% -37.22% 113.05% 12.19% -
  Horiz. % 134.95% 117.00% 135.78% 150.04% 239.01% 112.19% 100.00%
Net Worth 49,061 229,599 51,599 23,812 24,702 103,199 29,400 8.91%
  YoY % -78.63% 344.96% 116.69% -3.60% -76.06% 251.02% -
  Horiz. % 166.88% 780.95% 175.51% 81.00% 84.02% 351.02% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 49,061 229,599 51,599 23,812 24,702 103,199 29,400 8.91%
  YoY % -78.63% 344.96% 116.69% -3.60% -76.06% 251.02% -
  Horiz. % 166.88% 780.95% 175.51% 81.00% 84.02% 351.02% 100.00%
NOSH 545,126 2,870,000 860,000 396,880 411,709 1,289,999 420,000 4.44%
  YoY % -81.01% 233.72% 116.69% -3.60% -68.08% 207.14% -
  Horiz. % 129.79% 683.33% 204.76% 94.50% 98.03% 307.14% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.92 % 2.31 % 1.08 % -104.70 % -52.57 % 2.85 % -3.21 % -
  YoY % 26.41% 113.89% 101.03% -99.16% -1,944.56% 188.79% -
  Horiz. % -90.97% -71.96% -33.64% 3,261.68% 1,637.69% -88.79% 100.00%
ROE -0.98 % 0.50 % 0.33 % -18.17 % -19.50 % 0.63 % -0.61 % 8.22%
  YoY % -296.00% 51.52% 101.82% 6.82% -3,195.24% 203.28% -
  Horiz. % 160.66% -81.97% -54.10% 2,978.69% 3,196.72% -103.28% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.46 0.24 0.91 1.06 2.18 0.51 1.32 1.69%
  YoY % 508.33% -73.63% -14.15% -51.38% 327.45% -61.36% -
  Horiz. % 110.61% 18.18% 68.94% 80.30% 165.15% 38.64% 100.00%
EPS 0.04 0.04 0.02 -1.09 -1.17 0.05 0.02 12.24%
  YoY % 0.00% 100.00% 101.83% 6.84% -2,440.00% 150.00% -
  Horiz. % 200.00% 200.00% 100.00% -5,450.00% -5,850.00% 250.00% 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 0.0900 0.0800 0.0600 0.0600 0.0600 0.0800 0.0700 4.28%
  YoY % 12.50% 33.33% 0.00% 0.00% -25.00% 14.29% -
  Horiz. % 128.57% 114.29% 85.71% 85.71% 85.71% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,060,579
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.75 0.65 0.74 0.40 0.84 0.62 0.52 6.29%
  YoY % 15.38% -12.16% 85.00% -52.38% 35.48% 19.23% -
  Horiz. % 144.23% 125.00% 142.31% 76.92% 161.54% 119.23% 100.00%
EPS -0.05 0.11 0.02 -0.41 -0.45 0.06 -0.02 16.49%
  YoY % -145.45% 450.00% 104.88% 8.89% -850.00% 400.00% -
  Horiz. % 250.00% -550.00% -100.00% 2,050.00% 2,250.00% -300.00% 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 0.0463 0.2165 0.0487 0.0225 0.0233 0.0973 0.0277 8.93%
  YoY % -78.61% 344.56% 116.44% -3.43% -76.05% 251.26% -
  Horiz. % 167.15% 781.59% 175.81% 81.23% 84.12% 351.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1150 0.1350 0.0650 0.0600 0.0600 0.0700 0.0700 -
P/RPS 7.89 56.57 7.12 5.68 2.76 13.67 5.31 6.82%
  YoY % -86.05% 694.52% 25.35% 105.80% -79.81% 157.44% -
  Horiz. % 148.59% 1,065.35% 134.09% 106.97% 51.98% 257.44% 100.00%
P/EPS -129.79 337.50 325.00 -5.50 -5.13 140.00 -165.17 -3.94%
  YoY % -138.46% 3.85% 6,009.09% -7.21% -103.66% 184.76% -
  Horiz. % 78.58% -204.33% -196.77% 3.33% 3.11% -84.76% 100.00%
EY -0.77 0.30 0.31 -18.17 -19.50 0.71 -0.61 3.96%
  YoY % -356.67% -3.23% 101.71% 6.82% -2,846.48% 216.39% -
  Horiz. % 126.23% -49.18% -50.82% 2,978.69% 3,196.72% -116.39% 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 1.28 1.69 1.08 1.00 1.00 0.88 1.00 4.20%
  YoY % -24.26% 56.48% 8.00% 0.00% 13.64% -12.00% -
  Horiz. % 128.00% 169.00% 108.00% 100.00% 100.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 23/02/10 -
Price 0.1000 0.1550 0.0700 0.0600 0.0800 0.0800 0.0700 -
P/RPS 6.86 64.95 7.67 5.68 3.68 15.63 5.31 4.36%
  YoY % -89.44% 746.81% 35.04% 54.35% -76.46% 194.35% -
  Horiz. % 129.19% 1,223.16% 144.44% 106.97% 69.30% 294.35% 100.00%
P/EPS -112.86 387.50 350.00 -5.50 -6.84 160.00 -165.17 -6.15%
  YoY % -129.13% 10.71% 6,463.64% 19.59% -104.28% 196.87% -
  Horiz. % 68.33% -234.61% -211.90% 3.33% 4.14% -96.87% 100.00%
EY -0.89 0.26 0.29 -18.17 -14.63 0.63 -0.61 6.50%
  YoY % -442.31% -10.34% 101.60% -24.20% -2,422.22% 203.28% -
  Horiz. % 145.90% -42.62% -47.54% 2,978.69% 2,398.36% -103.28% 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 1.11 1.94 1.17 1.00 1.33 1.00 1.00 1.75%
  YoY % -42.78% 65.81% 17.00% -24.81% 33.00% 0.00% -
  Horiz. % 111.00% 194.00% 117.00% 100.00% 133.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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