Highlights

[NOVAMSC] YoY TTM Result on 2007-03-31 [#4]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 29-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Mar-2007  [#4]
Profit Trend QoQ -     106.92%    YoY -     105.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 22,271 21,476 17,493 17,720 14,678 10,165 31,868 -5.79%
  YoY % 3.70% 22.77% -1.28% 20.72% 44.40% -68.10% -
  Horiz. % 69.89% 67.39% 54.89% 55.60% 46.06% 31.90% 100.00%
PBT 786 846 -2,332 553 -9,818 -19,668 3,279 -21.18%
  YoY % -7.09% 136.28% -521.70% 105.63% 50.08% -699.82% -
  Horiz. % 23.97% 25.80% -71.12% 16.86% -299.42% -599.82% 100.00%
Tax 226 0 -7 -5 -7 1,164 -261 -
  YoY % 0.00% 0.00% -40.00% 28.57% -100.60% 545.98% -
  Horiz. % -86.59% -0.00% 2.68% 1.92% 2.68% -445.98% 100.00%
NP 1,012 846 -2,339 548 -9,825 -18,504 3,018 -16.64%
  YoY % 19.62% 136.17% -526.82% 105.58% 46.90% -713.12% -
  Horiz. % 33.53% 28.03% -77.50% 18.16% -325.55% -613.12% 100.00%
NP to SH -167 846 -2,339 548 -9,825 -18,504 3,018 -
  YoY % -119.74% 136.17% -526.82% 105.58% 46.90% -713.12% -
  Horiz. % -5.53% 28.03% -77.50% 18.16% -325.55% -613.12% 100.00%
Tax Rate -28.75 % - % - % 0.90 % - % - % 7.96 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -361.18% 0.00% 0.00% 11.31% 0.00% 0.00% 100.00%
Total Cost 21,259 20,630 19,832 17,172 24,503 28,669 28,850 -4.96%
  YoY % 3.05% 4.02% 15.49% -29.92% -14.53% -0.63% -
  Horiz. % 73.69% 71.51% 68.74% 59.52% 84.93% 99.37% 100.00%
Net Worth 25,900 21,350 20,362 15,055 14,041 -2,559 23,236 1.82%
  YoY % 21.31% 4.85% 35.25% 7.22% 648.55% -111.02% -
  Horiz. % 111.46% 91.88% 87.63% 64.79% 60.43% -11.02% 100.00%
Dividend
31/03/10 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 0 -
  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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 25,900 21,350 20,362 15,055 14,041 -2,559 23,236 1.82%
  YoY % 21.31% 4.85% 35.25% 7.22% 648.55% -111.02% -
  Horiz. % 111.46% 91.88% 87.63% 64.79% 60.43% -11.02% 100.00%
NOSH 370,000 305,000 339,375 301,111 280,836 255,979 258,181 6.18%
  YoY % 21.31% -10.13% 12.71% 7.22% 9.71% -0.85% -
  Horiz. % 143.31% 118.13% 131.45% 116.63% 108.77% 99.15% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.54 % 3.94 % -13.37 % 3.09 % -66.94 % -182.04 % 9.47 % -11.53%
  YoY % 15.23% 129.47% -532.69% 104.62% 63.23% -2,022.28% -
  Horiz. % 47.94% 41.61% -141.18% 32.63% -706.86% -1,922.28% 100.00%
ROE -0.64 % 3.96 % -11.49 % 3.64 % -69.97 % 0.00 % 12.99 % -
  YoY % -116.16% 134.46% -415.66% 105.20% 0.00% 0.00% -
  Horiz. % -4.93% 30.48% -88.45% 28.02% -538.65% 0.00% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.02 7.04 5.15 5.88 5.23 3.97 12.34 -11.27%
  YoY % -14.49% 36.70% -12.41% 12.43% 31.74% -67.83% -
  Horiz. % 48.78% 57.05% 41.73% 47.65% 42.38% 32.17% 100.00%
EPS -0.05 0.28 -0.69 0.18 -3.50 -7.23 1.17 -
  YoY % -117.86% 140.58% -483.33% 105.14% 51.59% -717.95% -
  Horiz. % -4.27% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0600 0.0500 0.0500 -0.0100 0.0900 -4.10%
  YoY % 0.00% 16.67% 20.00% 0.00% 600.00% -111.11% -
  Horiz. % 77.78% 77.78% 66.67% 55.56% 55.56% -11.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.96 2.86 2.33 2.36 1.95 1.35 4.24 -5.81%
  YoY % 3.50% 22.75% -1.27% 21.03% 44.44% -68.16% -
  Horiz. % 69.81% 67.45% 54.95% 55.66% 45.99% 31.84% 100.00%
EPS -0.02 0.11 -0.31 0.07 -1.31 -2.46 0.40 -
  YoY % -118.18% 135.48% -542.86% 105.34% 46.75% -715.00% -
  Horiz. % -5.00% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0345 0.0284 0.0271 0.0200 0.0187 -0.0034 0.0309 1.85%
  YoY % 21.48% 4.80% 35.50% 6.95% 650.00% -111.00% -
  Horiz. % 111.65% 91.91% 87.70% 64.72% 60.52% -11.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.0600 0.0500 0.0800 0.1400 0.1500 0.0900 0.3100 -
P/RPS 1.00 0.71 1.55 2.38 2.87 2.27 2.51 -14.21%
  YoY % 40.85% -54.19% -34.87% -17.07% 26.43% -9.56% -
  Horiz. % 39.84% 28.29% 61.75% 94.82% 114.34% 90.44% 100.00%
P/EPS -132.93 18.03 -11.61 76.93 -4.29 -1.25 26.52 -
  YoY % -837.27% 255.30% -115.09% 1,893.24% -243.20% -104.71% -
  Horiz. % -501.24% 67.99% -43.78% 290.08% -16.18% -4.71% 100.00%
EY -0.75 5.55 -8.62 1.30 -23.32 -80.32 3.77 -
  YoY % -113.51% 164.39% -763.08% 105.57% 70.97% -2,230.50% -
  Horiz. % -19.89% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.71 1.33 2.80 3.00 0.00 3.44 -20.62%
  YoY % 21.13% -46.62% -52.50% -6.67% 0.00% 0.00% -
  Horiz. % 25.00% 20.64% 38.66% 81.40% 87.21% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 28/05/08 29/05/07 26/05/06 31/05/05 28/05/04 -
Price 0.0600 0.0600 0.0600 0.1200 0.1100 0.0500 0.2800 -
P/RPS 1.00 0.85 1.16 2.04 2.10 1.26 2.27 -12.77%
  YoY % 17.65% -26.72% -43.14% -2.86% 66.67% -44.49% -
  Horiz. % 44.05% 37.44% 51.10% 89.87% 92.51% 55.51% 100.00%
P/EPS -132.93 21.63 -8.71 65.94 -3.14 -0.69 23.95 -
  YoY % -714.56% 348.34% -113.21% 2,200.00% -355.07% -102.88% -
  Horiz. % -555.03% 90.31% -36.37% 275.32% -13.11% -2.88% 100.00%
EY -0.75 4.62 -11.49 1.52 -31.80 -144.57 4.17 -
  YoY % -116.23% 140.21% -855.92% 104.78% 78.00% -3,566.91% -
  Horiz. % -17.99% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.86 1.00 2.40 2.20 0.00 3.11 -19.28%
  YoY % 0.00% -14.00% -58.33% 9.09% 0.00% 0.00% -
  Horiz. % 27.65% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers