Highlights

[NOVAMSC] QoQ TTM Result on 2008-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 14-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Jun-2008  [#1]
Profit Trend QoQ -     10.94%    YoY -     -281.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 21,476 20,965 19,737 18,435 17,493 17,873 18,478 10.53%
  QoQ % 2.44% 6.22% 7.06% 5.39% -2.13% -3.27% -
  Horiz. % 116.22% 113.46% 106.81% 99.77% 94.67% 96.73% 100.00%
PBT 846 -294 -1,262 -2,076 -2,332 -164 708 12.59%
  QoQ % 387.76% 76.70% 39.21% 10.98% -1,321.95% -123.16% -
  Horiz. % 119.49% -41.53% -178.25% -293.22% -329.38% -23.16% 100.00%
Tax 0 -7 -7 -7 -7 -5 -5 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % -0.00% 140.00% 140.00% 140.00% 140.00% 100.00% 100.00%
NP 846 -301 -1,269 -2,083 -2,339 -169 703 13.13%
  QoQ % 381.06% 76.28% 39.08% 10.94% -1,284.02% -124.04% -
  Horiz. % 120.34% -42.82% -180.51% -296.30% -332.72% -24.04% 100.00%
NP to SH 846 -301 -1,269 -2,083 -2,339 -169 703 13.13%
  QoQ % 381.06% 76.28% 39.08% 10.94% -1,284.02% -124.04% -
  Horiz. % 120.34% -42.82% -180.51% -296.30% -332.72% -24.04% 100.00%
Tax Rate - % - % - % - % - % - % 0.71 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 20,630 21,266 21,006 20,518 19,832 18,042 17,775 10.43%
  QoQ % -2.99% 1.24% 2.38% 3.46% 9.92% 1.50% -
  Horiz. % 116.06% 119.64% 118.18% 115.43% 111.57% 101.50% 100.00%
Net Worth 21,350 21,599 20,866 19,854 20,362 19,846 20,039 4.31%
  QoQ % -1.16% 3.51% 5.10% -2.49% 2.60% -0.97% -
  Horiz. % 106.54% 107.78% 104.13% 99.07% 101.61% 99.03% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 21,350 21,599 20,866 19,854 20,362 19,846 20,039 4.31%
  QoQ % -1.16% 3.51% 5.10% -2.49% 2.60% -0.97% -
  Horiz. % 106.54% 107.78% 104.13% 99.07% 101.61% 99.03% 100.00%
NOSH 305,000 360,000 347,777 330,909 339,375 330,769 333,999 -5.87%
  QoQ % -15.28% 3.51% 5.10% -2.49% 2.60% -0.97% -
  Horiz. % 91.32% 107.78% 104.13% 99.07% 101.61% 99.03% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.94 % -1.44 % -6.43 % -11.30 % -13.37 % -0.95 % 3.80 % 2.44%
  QoQ % 373.61% 77.60% 43.10% 15.48% -1,307.37% -125.00% -
  Horiz. % 103.68% -37.89% -169.21% -297.37% -351.84% -25.00% 100.00%
ROE 3.96 % -1.39 % -6.08 % -10.49 % -11.49 % -0.85 % 3.51 % 8.37%
  QoQ % 384.89% 77.14% 42.04% 8.70% -1,251.76% -124.22% -
  Horiz. % 112.82% -39.60% -173.22% -298.86% -327.35% -24.22% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.04 5.82 5.68 5.57 5.15 5.40 5.53 17.45%
  QoQ % 20.96% 2.46% 1.97% 8.16% -4.63% -2.35% -
  Horiz. % 127.31% 105.24% 102.71% 100.72% 93.13% 97.65% 100.00%
EPS 0.28 -0.08 -0.36 -0.63 -0.69 -0.05 0.21 21.12%
  QoQ % 450.00% 77.78% 42.86% 8.70% -1,280.00% -123.81% -
  Horiz. % 133.33% -38.10% -171.43% -300.00% -328.57% -23.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0600 0.0600 0.0600 0.0600 0.0600 0.0600 10.81%
  QoQ % 16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.86 2.79 2.63 2.45 2.33 2.38 2.46 10.56%
  QoQ % 2.51% 6.08% 7.35% 5.15% -2.10% -3.25% -
  Horiz. % 116.26% 113.41% 106.91% 99.59% 94.72% 96.75% 100.00%
EPS 0.11 -0.04 -0.17 -0.28 -0.31 -0.02 0.09 14.30%
  QoQ % 375.00% 76.47% 39.29% 9.68% -1,450.00% -122.22% -
  Horiz. % 122.22% -44.44% -188.89% -311.11% -344.44% -22.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0284 0.0287 0.0278 0.0264 0.0271 0.0264 0.0267 4.20%
  QoQ % -1.05% 3.24% 5.30% -2.58% 2.65% -1.12% -
  Horiz. % 106.37% 107.49% 104.12% 98.88% 101.50% 98.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.0500 0.0500 0.0500 0.0500 0.0800 0.0900 0.0900 -
P/RPS 0.71 0.86 0.88 0.90 1.55 1.67 1.63 -42.51%
  QoQ % -17.44% -2.27% -2.22% -41.94% -7.19% 2.45% -
  Horiz. % 43.56% 52.76% 53.99% 55.21% 95.09% 102.45% 100.00%
P/EPS 18.03 -59.80 -13.70 -7.94 -11.61 -176.15 42.76 -43.74%
  QoQ % 130.15% -336.50% -72.54% 31.61% 93.41% -511.95% -
  Horiz. % 42.17% -139.85% -32.04% -18.57% -27.15% -411.95% 100.00%
EY 5.55 -1.67 -7.30 -12.59 -8.62 -0.57 2.34 77.76%
  QoQ % 432.34% 77.12% 42.02% -46.06% -1,412.28% -124.36% -
  Horiz. % 237.18% -71.37% -311.97% -538.03% -368.38% -24.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.83 0.83 0.83 1.33 1.50 1.50 -39.24%
  QoQ % -14.46% 0.00% 0.00% -37.59% -11.33% 0.00% -
  Horiz. % 47.33% 55.33% 55.33% 55.33% 88.67% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 23/02/09 26/11/08 14/08/08 28/05/08 25/02/08 28/11/07 -
Price 0.0600 0.0500 0.0500 0.0600 0.0600 0.0800 0.0900 -
P/RPS 0.85 0.86 0.88 1.08 1.16 1.48 1.63 -35.19%
  QoQ % -1.16% -2.27% -18.52% -6.90% -21.62% -9.20% -
  Horiz. % 52.15% 52.76% 53.99% 66.26% 71.17% 90.80% 100.00%
P/EPS 21.63 -59.80 -13.70 -9.53 -8.71 -156.58 42.76 -36.49%
  QoQ % 136.17% -336.50% -43.76% -9.41% 94.44% -466.18% -
  Horiz. % 50.58% -139.85% -32.04% -22.29% -20.37% -366.18% 100.00%
EY 4.62 -1.67 -7.30 -10.49 -11.49 -0.64 2.34 57.32%
  QoQ % 376.65% 77.12% 30.41% 8.70% -1,695.31% -127.35% -
  Horiz. % 197.44% -71.37% -311.97% -448.29% -491.03% -27.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.83 0.83 1.00 1.00 1.33 1.50 -30.96%
  QoQ % 3.61% 0.00% -17.00% 0.00% -24.81% -11.33% -
  Horiz. % 57.33% 55.33% 55.33% 66.67% 66.67% 88.67% 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.
 


 

142  131  391  1628 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.22-0.005 
 XOX 0.060.00 
 JAG 0.05+0.005 
 AVI 0.17+0.01 
 JCY 0.33+0.01 
 KNM 0.28+0.015 
 HSI-C7V 0.21-0.055 
 SAPNRG-WA 0.09-0.005 
 ASB 0.155+0.005 
 HSI-H8W 0.17+0.03 
Partners & Brokers