Highlights

[NOVAMSC] YoY TTM Result on 2006-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-May-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2006
Quarter 31-Mar-2006  [#4]
Profit Trend QoQ -     20.58%    YoY -     46.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04  -  CAGR
Revenue 21,476 17,493 17,720 14,678 10,165 31,868  -  -7.59%
  YoY % 22.77% -1.28% 20.72% 44.40% -68.10% - -
  Horiz. % 67.39% 54.89% 55.60% 46.06% 31.90% 100.00% -
PBT 846 -2,332 553 -9,818 -19,668 3,279  -  -23.72%
  YoY % 136.28% -521.70% 105.63% 50.08% -699.82% - -
  Horiz. % 25.80% -71.12% 16.86% -299.42% -599.82% 100.00% -
Tax 0 -7 -5 -7 1,164 -261  -  -
  YoY % 0.00% -40.00% 28.57% -100.60% 545.98% - -
  Horiz. % -0.00% 2.68% 1.92% 2.68% -445.98% 100.00% -
NP 846 -2,339 548 -9,825 -18,504 3,018  -  -22.45%
  YoY % 136.17% -526.82% 105.58% 46.90% -713.12% - -
  Horiz. % 28.03% -77.50% 18.16% -325.55% -613.12% 100.00% -
NP to SH 846 -2,339 548 -9,825 -18,504 3,018  -  -22.45%
  YoY % 136.17% -526.82% 105.58% 46.90% -713.12% - -
  Horiz. % 28.03% -77.50% 18.16% -325.55% -613.12% 100.00% -
Tax Rate - % - % 0.90 % - % - % 7.96 %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 11.31% 0.00% 0.00% 100.00% -
Total Cost 20,630 19,832 17,172 24,503 28,669 28,850  -  -6.48%
  YoY % 4.02% 15.49% -29.92% -14.53% -0.63% - -
  Horiz. % 71.51% 68.74% 59.52% 84.93% 99.37% 100.00% -
Net Worth 21,350 20,362 15,055 14,041 -2,559 23,236  -  -1.68%
  YoY % 4.85% 35.25% 7.22% 648.55% -111.02% - -
  Horiz. % 91.88% 87.63% 64.79% 60.43% -11.02% 100.00% -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04  -  CAGR
Div 0 0 0 0 0 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04  -  CAGR
Net Worth 21,350 20,362 15,055 14,041 -2,559 23,236  -  -1.68%
  YoY % 4.85% 35.25% 7.22% 648.55% -111.02% - -
  Horiz. % 91.88% 87.63% 64.79% 60.43% -11.02% 100.00% -
NOSH 305,000 339,375 301,111 280,836 255,979 258,181  -  3.39%
  YoY % -10.13% 12.71% 7.22% 9.71% -0.85% - -
  Horiz. % 118.13% 131.45% 116.63% 108.77% 99.15% 100.00% -
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04  -  CAGR
NP Margin 3.94 % -13.37 % 3.09 % -66.94 % -182.04 % 9.47 %  -  % -16.08%
  YoY % 129.47% -532.69% 104.62% 63.23% -2,022.28% - -
  Horiz. % 41.61% -141.18% 32.63% -706.86% -1,922.28% 100.00% -
ROE 3.96 % -11.49 % 3.64 % -69.97 % 0.00 % 12.99 %  -  % -21.14%
  YoY % 134.46% -415.66% 105.20% 0.00% 0.00% - -
  Horiz. % 30.48% -88.45% 28.02% -538.65% 0.00% 100.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04  -  CAGR
RPS 7.04 5.15 5.88 5.23 3.97 12.34  -  -10.61%
  YoY % 36.70% -12.41% 12.43% 31.74% -67.83% - -
  Horiz. % 57.05% 41.73% 47.65% 42.38% 32.17% 100.00% -
EPS 0.28 -0.69 0.18 -3.50 -7.23 1.17  -  -24.86%
  YoY % 140.58% -483.33% 105.14% 51.59% -717.95% - -
  Horiz. % 23.93% -58.97% 15.38% -299.15% -617.95% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0600 0.0500 0.0500 -0.0100 0.0900  -  -4.90%
  YoY % 16.67% 20.00% 0.00% 600.00% -111.11% - -
  Horiz. % 77.78% 66.67% 55.56% 55.56% -11.11% 100.00% -
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04  -  CAGR
RPS 2.86 2.33 2.36 1.95 1.35 4.24  -  -7.57%
  YoY % 22.75% -1.27% 21.03% 44.44% -68.16% - -
  Horiz. % 67.45% 54.95% 55.66% 45.99% 31.84% 100.00% -
EPS 0.11 -0.31 0.07 -1.31 -2.46 0.40  -  -22.74%
  YoY % 135.48% -542.86% 105.34% 46.75% -715.00% - -
  Horiz. % 27.50% -77.50% 17.50% -327.50% -615.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0284 0.0271 0.0200 0.0187 -0.0034 0.0309  -  -1.67%
  YoY % 4.80% 35.50% 6.95% 650.00% -111.00% - -
  Horiz. % 91.91% 87.70% 64.72% 60.52% -11.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04  -  CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04  -  -
Price 0.0500 0.0800 0.1400 0.1500 0.0900 0.3100  -  -
P/RPS 0.71 1.55 2.38 2.87 2.27 2.51  -  -22.31%
  YoY % -54.19% -34.87% -17.07% 26.43% -9.56% - -
  Horiz. % 28.29% 61.75% 94.82% 114.34% 90.44% 100.00% -
P/EPS 18.03 -11.61 76.93 -4.29 -1.25 26.52  -  -7.42%
  YoY % 255.30% -115.09% 1,893.24% -243.20% -104.71% - -
  Horiz. % 67.99% -43.78% 290.08% -16.18% -4.71% 100.00% -
EY 5.55 -8.62 1.30 -23.32 -80.32 3.77  -  8.04%
  YoY % 164.39% -763.08% 105.57% 70.97% -2,230.50% - -
  Horiz. % 147.21% -228.65% 34.48% -618.57% -2,130.50% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.71 1.33 2.80 3.00 0.00 3.44  -  -27.05%
  YoY % -46.62% -52.50% -6.67% 0.00% 0.00% - -
  Horiz. % 20.64% 38.66% 81.40% 87.21% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04  -  CAGR
Date 27/05/09 28/05/08 29/05/07 26/05/06 31/05/05 28/05/04  -  -
Price 0.0600 0.0600 0.1200 0.1100 0.0500 0.2800  -  -
P/RPS 0.85 1.16 2.04 2.10 1.26 2.27  -  -17.83%
  YoY % -26.72% -43.14% -2.86% 66.67% -44.49% - -
  Horiz. % 37.44% 51.10% 89.87% 92.51% 55.51% 100.00% -
P/EPS 21.63 -8.71 65.94 -3.14 -0.69 23.95  -  -2.02%
  YoY % 348.34% -113.21% 2,200.00% -355.07% -102.88% - -
  Horiz. % 90.31% -36.37% 275.32% -13.11% -2.88% 100.00% -
EY 4.62 -11.49 1.52 -31.80 -144.57 4.17  -  2.07%
  YoY % 140.21% -855.92% 104.78% 78.00% -3,566.91% - -
  Horiz. % 110.79% -275.54% 36.45% -762.59% -3,466.91% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.86 1.00 2.40 2.20 0.00 3.11  -  -22.66%
  YoY % -14.00% -58.33% 9.09% 0.00% 0.00% - -
  Horiz. % 27.65% 32.15% 77.17% 70.74% 0.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers