[NOVAMSC] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 213.48%
YoY- 82.14%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 22,272 22,902 23,272 21,144 21,476 22,732 22,680 -1.20%
PBT 788 945 1,250 1,216 846 1,046 1,354 -30.31%
Tax -10 314 996 1,436 0 0 0 -
NP 778 1,260 2,246 2,652 846 1,046 1,354 -30.90%
-
NP to SH -165 1,260 2,246 2,652 846 1,046 1,354 -
-
Tax Rate 1.27% -33.23% -79.68% -118.09% 0.00% 0.00% 0.00% -
Total Cost 21,494 21,642 21,026 18,492 20,630 21,685 21,326 0.52%
-
Net Worth 26,133 24,814 0 26,600 23,688 20,478 20,309 18.32%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 26,133 24,814 0 26,600 23,688 20,478 20,309 18.32%
NOSH 373,333 354,499 367,647 380,000 338,400 341,304 338,499 6.75%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.49% 5.50% 9.65% 12.54% 3.94% 4.60% 5.97% -
ROE -0.63% 5.08% 0.00% 9.97% 3.57% 5.11% 6.67% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.97 6.46 6.33 5.56 6.35 6.66 6.70 -7.40%
EPS 0.21 0.27 0.16 0.32 0.25 0.31 0.40 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.00 0.07 0.07 0.06 0.06 10.83%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.70 1.75 1.78 1.61 1.64 1.74 1.73 -1.16%
EPS -0.01 0.10 0.17 0.20 0.06 0.08 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0189 0.00 0.0203 0.0181 0.0156 0.0155 18.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.06 0.07 0.06 0.06 0.05 0.05 0.05 -
P/RPS 1.01 1.08 0.95 1.08 0.79 0.75 0.75 21.96%
P/EPS -135.76 19.69 9.82 8.60 20.00 16.30 12.50 -
EY -0.74 5.08 10.18 11.63 5.00 6.13 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.00 0.86 0.71 0.83 0.83 2.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 24/11/09 26/08/09 27/05/09 23/02/09 26/11/08 -
Price 0.06 0.07 0.06 0.06 0.06 0.05 0.05 -
P/RPS 1.01 1.08 0.95 1.08 0.95 0.75 0.75 21.96%
P/EPS -135.76 19.69 9.82 8.60 24.00 16.30 12.50 -
EY -0.74 5.08 10.18 11.63 4.17 6.13 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.00 0.86 0.86 0.83 0.83 2.39%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment