Highlights

[NOVAMSC] YoY Annual (Unaudited) Result on 2009-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend YoY -     136.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 32,270 24,442 22,272 21,476 17,493 17,721 14,679 14.02%
  YoY % 32.03% 9.74% 3.71% 22.77% -1.29% 20.72% -
  Horiz. % 219.84% 166.51% 151.73% 146.30% 119.17% 120.72% 100.00%
PBT -4,395 281 788 846 -2,332 552 -9,824 -12.54%
  YoY % -1,664.06% -64.34% -6.86% 136.28% -522.46% 105.62% -
  Horiz. % 44.74% -2.86% -8.02% -8.61% 23.74% -5.62% 100.00%
Tax -5 -5 -10 0 -7 -5 -7 -5.45%
  YoY % 0.00% 50.00% 0.00% 0.00% -40.00% 28.57% -
  Horiz. % 71.43% 71.43% 142.86% -0.00% 100.00% 71.43% 100.00%
NP -4,400 276 778 846 -2,339 547 -9,831 -12.53%
  YoY % -1,694.20% -64.52% -8.04% 136.17% -527.61% 105.56% -
  Horiz. % 44.76% -2.81% -7.91% -8.61% 23.79% -5.56% 100.00%
NP to SH -4,006 1,174 -165 846 -2,339 547 -9,831 -13.89%
  YoY % -441.23% 811.52% -119.50% 136.17% -527.61% 105.56% -
  Horiz. % 40.75% -11.94% 1.68% -8.61% 23.79% -5.56% 100.00%
Tax Rate - % 1.78 % 1.27 % - % - % 0.91 % - % -
  YoY % 0.00% 40.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.60% 139.56% 0.00% 0.00% 100.00% -
Total Cost 36,670 24,166 21,494 20,630 19,832 17,174 24,510 6.94%
  YoY % 51.74% 12.43% 4.19% 4.02% 15.48% -29.93% -
  Horiz. % 149.61% 98.60% 87.69% 84.17% 80.91% 70.07% 100.00%
Net Worth 22,051 117,399 26,133 23,688 19,766 14,394 13,393 8.66%
  YoY % -81.22% 349.23% 10.32% 19.84% 37.32% 7.47% -
  Horiz. % 164.64% 876.53% 195.12% 176.86% 147.58% 107.47% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 22,051 117,399 26,133 23,688 19,766 14,394 13,393 8.66%
  YoY % -81.22% 349.23% 10.32% 19.84% 37.32% 7.47% -
  Horiz. % 164.64% 876.53% 195.12% 176.86% 147.58% 107.47% 100.00%
NOSH 367,522 1,677,142 373,333 338,400 329,436 287,894 267,874 5.41%
  YoY % -78.09% 349.23% 10.32% 2.72% 14.43% 7.47% -
  Horiz. % 137.20% 626.09% 139.37% 126.33% 122.98% 107.47% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -13.63 % 1.13 % 3.49 % 3.94 % -13.37 % 3.09 % -66.97 % -23.29%
  YoY % -1,306.19% -67.62% -11.42% 129.47% -532.69% 104.61% -
  Horiz. % 20.35% -1.69% -5.21% -5.88% 19.96% -4.61% 100.00%
ROE -18.17 % 1.00 % -0.63 % 3.57 % -11.83 % 3.80 % -73.40 % -20.74%
  YoY % -1,917.00% 258.73% -117.65% 130.18% -411.32% 105.18% -
  Horiz. % 24.75% -1.36% 0.86% -4.86% 16.12% -5.18% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.78 1.46 5.97 6.35 5.31 6.16 5.48 8.17%
  YoY % 501.37% -75.54% -5.98% 19.59% -13.80% 12.41% -
  Horiz. % 160.22% 26.64% 108.94% 115.88% 96.90% 112.41% 100.00%
EPS -1.09 0.07 0.21 0.25 -0.71 0.19 -3.67 -18.30%
  YoY % -1,657.14% -66.67% -16.00% 135.21% -473.68% 105.18% -
  Horiz. % 29.70% -1.91% -5.72% -6.81% 19.35% -5.18% 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 0.0700 0.0700 0.0700 0.0600 0.0500 0.0500 3.08%
  YoY % -14.29% 0.00% 0.00% 16.67% 20.00% 0.00% -
  Horiz. % 120.00% 140.00% 140.00% 140.00% 120.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.29 3.25 2.96 2.86 2.33 2.36 1.95 14.03%
  YoY % 32.00% 9.80% 3.50% 22.75% -1.27% 21.03% -
  Horiz. % 220.00% 166.67% 151.79% 146.67% 119.49% 121.03% 100.00%
EPS -0.53 0.16 -0.02 0.11 -0.31 0.07 -1.31 -13.99%
  YoY % -431.25% 900.00% -118.18% 135.48% -542.86% 105.34% -
  Horiz. % 40.46% -12.21% 1.53% -8.40% 23.66% -5.34% 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 0.0293 0.1562 0.0348 0.0315 0.0263 0.0192 0.0178 8.65%
  YoY % -81.24% 348.85% 10.48% 19.77% 36.98% 7.87% -
  Horiz. % 164.61% 877.53% 195.51% 176.97% 147.75% 107.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.0800 0.0800 0.0600 0.0500 0.0800 0.1400 0.1500 -
P/RPS 0.91 5.49 1.01 0.79 1.51 2.27 2.74 -16.77%
  YoY % -83.42% 443.56% 27.85% -47.68% -33.48% -17.15% -
  Horiz. % 33.21% 200.36% 36.86% 28.83% 55.11% 82.85% 100.00%
P/EPS -7.34 114.29 -135.76 20.00 -11.27 73.68 -4.09 10.23%
  YoY % -106.42% 184.19% -778.80% 277.46% -115.30% 1,901.47% -
  Horiz. % 179.46% -2,794.38% 3,319.31% -489.00% 275.55% -1,801.47% 100.00%
EY -13.63 0.88 -0.74 5.00 -8.88 1.36 -24.47 -9.28%
  YoY % -1,648.86% 218.92% -114.80% 156.31% -752.94% 105.56% -
  Horiz. % 55.70% -3.60% 3.02% -20.43% 36.29% -5.56% 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 1.33 1.14 0.86 0.71 1.33 2.80 3.00 -12.67%
  YoY % 16.67% 32.56% 21.13% -46.62% -52.50% -6.67% -
  Horiz. % 44.33% 38.00% 28.67% 23.67% 44.33% 93.33% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 29/05/07 26/05/06 -
Price 0.0600 0.0700 0.0600 0.0600 0.0600 0.1200 0.1100 -
P/RPS 0.68 4.80 1.01 0.95 1.13 1.95 2.01 -16.51%
  YoY % -85.83% 375.25% 6.32% -15.93% -42.05% -2.99% -
  Horiz. % 33.83% 238.81% 50.25% 47.26% 56.22% 97.01% 100.00%
P/EPS -5.50 100.00 -135.76 24.00 -8.45 63.16 -3.00 10.62%
  YoY % -105.50% 173.66% -665.67% 384.02% -113.38% 2,205.33% -
  Horiz. % 183.33% -3,333.33% 4,525.33% -800.00% 281.67% -2,105.33% 100.00%
EY -18.17 1.00 -0.74 4.17 -11.83 1.58 -33.36 -9.62%
  YoY % -1,917.00% 235.14% -117.75% 135.25% -848.73% 104.74% -
  Horiz. % 54.47% -3.00% 2.22% -12.50% 35.46% -4.74% 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 1.00 0.86 0.86 1.00 2.40 2.20 -12.30%
  YoY % 0.00% 16.28% 0.00% -14.00% -58.33% 9.09% -
  Horiz. % 45.45% 45.45% 39.09% 39.09% 45.45% 109.09% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers