Highlights

[NOVAMSC] YoY Quarter Result on 2015-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -49.22%    YoY -     1,160.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 14,043 20,712 8,342 9,616 7,380 8,300 8,872 7.95%
  YoY % -32.20% 148.29% -13.25% 30.30% -11.08% -6.45% -
  Horiz. % 158.28% 233.45% 94.03% 108.39% 83.18% 93.55% 100.00%
PBT -5,420 -21,557 38 -94 6 -727 47 -
  YoY % 74.86% -56,828.95% 140.43% -1,666.67% 100.83% -1,646.81% -
  Horiz. % -11,531.91% -45,865.96% 80.85% -200.00% 12.77% -1,546.81% 100.00%
Tax -355 1,047 -8 -3 -1 0 -5 103.42%
  YoY % -133.91% 13,187.50% -166.67% -200.00% 0.00% 0.00% -
  Horiz. % 7,100.00% -20,940.00% 160.00% 60.00% 20.00% -0.00% 100.00%
NP -5,775 -20,510 30 -97 5 -727 42 -
  YoY % 71.84% -68,466.67% 130.93% -2,040.00% 100.69% -1,830.95% -
  Horiz. % -13,750.00% -48,833.34% 71.43% -230.95% 11.90% -1,730.95% 100.00%
NP to SH -4,676 -17,936 -2,366 583 -55 -872 -40 121.04%
  YoY % 73.93% -658.07% -505.83% 1,160.00% 93.69% -2,080.00% -
  Horiz. % 11,690.00% 44,840.00% 5,915.00% -1,457.50% 137.50% 2,180.00% 100.00%
Tax Rate - % - % 21.05 % - % 16.67 % - % 10.64 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 197.84% 0.00% 156.67% 0.00% 100.00%
Total Cost 19,818 41,222 8,312 9,713 7,375 9,027 8,830 14.42%
  YoY % -51.92% 395.93% -14.42% 31.70% -18.30% 2.23% -
  Horiz. % 224.44% 466.84% 94.13% 110.00% 83.52% 102.23% 100.00%
Net Worth 40,994 40,994 49,570 233,199 51,599 24,222 23,999 9.33%
  YoY % 0.00% -17.30% -78.74% 351.94% 113.03% 0.93% -
  Horiz. % 170.81% 170.81% 206.54% 971.67% 215.00% 100.93% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 40,994 40,994 49,570 233,199 51,599 24,222 23,999 9.33%
  YoY % 0.00% -17.30% -78.74% 351.94% 113.03% 0.93% -
  Horiz. % 170.81% 170.81% 206.54% 971.67% 215.00% 100.93% 100.00%
NOSH 683,240 683,240 550,786 2,915,000 860,000 484,444 400,000 9.33%
  YoY % 0.00% 24.05% -81.11% 238.95% 77.52% 21.11% -
  Horiz. % 170.81% 170.81% 137.70% 728.75% 215.00% 121.11% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -41.12 % -99.02 % 0.36 % -1.01 % 0.07 % -8.76 % 0.47 % -
  YoY % 58.47% -27,605.55% 135.64% -1,542.86% 100.80% -1,963.83% -
  Horiz. % -8,748.94% -21,068.08% 76.60% -214.89% 14.89% -1,863.83% 100.00%
ROE -11.41 % -43.75 % -4.77 % 0.25 % -0.11 % -3.60 % -0.17 % 101.53%
  YoY % 73.92% -817.19% -2,008.00% 327.27% 96.94% -2,017.65% -
  Horiz. % 6,711.76% 25,735.29% 2,805.88% -147.06% 64.71% 2,117.65% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.06 3.03 1.51 0.33 0.86 1.71 2.22 -1.24%
  YoY % -32.01% 100.66% 357.58% -61.63% -49.71% -22.97% -
  Horiz. % 92.79% 136.49% 68.02% 14.86% 38.74% 77.03% 100.00%
EPS -0.68 -2.63 0.01 -0.02 0.00 -0.18 0.01 -
  YoY % 74.14% -26,400.00% 150.00% 0.00% 0.00% -1,900.00% -
  Horiz. % -6,800.00% -26,300.00% 100.00% -200.00% 0.00% -1,800.00% 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 0.0600 0.0600 0.0900 0.0800 0.0600 0.0500 0.0600 -
  YoY % 0.00% -33.33% 12.50% 33.33% 20.00% -16.67% -
  Horiz. % 100.00% 100.00% 150.00% 133.33% 100.00% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,064,252
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.32 1.95 0.78 0.90 0.69 0.78 0.83 8.04%
  YoY % -32.31% 150.00% -13.33% 30.43% -11.54% -6.02% -
  Horiz. % 159.04% 234.94% 93.98% 108.43% 83.13% 93.98% 100.00%
EPS -0.44 -1.69 -0.22 0.05 -0.01 -0.08 0.00 -
  YoY % 73.96% -668.18% -540.00% 600.00% 87.50% 0.00% -
  Horiz. % 550.00% 2,112.50% 275.00% -62.50% 12.50% 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 0.0385 0.0385 0.0466 0.2191 0.0485 0.0228 0.0226 9.28%
  YoY % 0.00% -17.38% -78.73% 351.75% 112.72% 0.88% -
  Horiz. % 170.35% 170.35% 206.19% 969.47% 214.60% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1000 0.0950 0.0950 0.1750 0.0700 0.0500 0.0800 -
P/RPS 4.87 3.13 6.27 53.05 8.16 2.92 3.61 5.11%
  YoY % 55.59% -50.08% -88.18% 550.12% 179.45% -19.11% -
  Horiz. % 134.90% 86.70% 173.68% 1,469.53% 226.04% 80.89% 100.00%
P/EPS -14.61 -3.62 -22.12 875.00 -1,094.55 -27.78 -800.00 -48.67%
  YoY % -303.59% 83.63% -102.53% 179.94% -3,840.06% 96.53% -
  Horiz. % 1.83% 0.45% 2.77% -109.38% 136.82% 3.47% 100.00%
EY -6.84 -27.63 -4.52 0.11 -0.09 -3.60 -0.13 93.52%
  YoY % 75.24% -511.28% -4,209.09% 222.22% 97.50% -2,669.23% -
  Horiz. % 5,261.54% 21,253.85% 3,476.92% -84.62% 69.23% 2,769.23% 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 1.67 1.58 1.06 2.19 1.17 1.00 1.33 3.87%
  YoY % 5.70% 49.06% -51.60% 87.18% 17.00% -24.81% -
  Horiz. % 125.56% 118.80% 79.70% 164.66% 87.97% 75.19% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 24/05/16 28/05/15 29/05/14 31/05/13 25/05/12 -
Price 0.1050 0.0800 0.1000 0.1800 0.0700 0.0600 0.0600 -
P/RPS 5.11 2.64 6.60 54.57 8.16 3.50 2.71 11.14%
  YoY % 93.56% -60.00% -87.91% 568.75% 133.14% 29.15% -
  Horiz. % 188.56% 97.42% 243.54% 2,013.65% 301.11% 129.15% 100.00%
P/EPS -15.34 -3.05 -23.28 900.00 -1,094.55 -33.33 -600.00 -45.71%
  YoY % -402.95% 86.90% -102.59% 182.23% -3,183.98% 94.44% -
  Horiz. % 2.56% 0.51% 3.88% -150.00% 182.43% 5.56% 100.00%
EY -6.52 -32.81 -4.30 0.11 -0.09 -3.00 -0.17 83.59%
  YoY % 80.13% -663.02% -4,009.09% 222.22% 97.00% -1,664.71% -
  Horiz. % 3,835.29% 19,300.00% 2,529.41% -64.71% 52.94% 1,764.71% 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 1.75 1.33 1.11 2.25 1.17 1.20 1.00 9.77%
  YoY % 31.58% 19.82% -50.67% 92.31% -2.50% 20.00% -
  Horiz. % 175.00% 133.00% 111.00% 225.00% 117.00% 120.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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