[NOVAMSC] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -202.01%
YoY- -234.04%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 17,760 10,171 11,662 16,654 19,768 31,868 31,844 -32.26%
PBT 448 -19,668 -11,420 -5,688 -1,860 3,279 4,233 -77.65%
Tax 0 1,164 -9 -14 -28 -261 -588 -
NP 448 -18,504 -11,429 -5,702 -1,888 3,018 3,645 -75.31%
-
NP to SH 448 -18,504 -11,429 -5,702 -1,888 3,018 3,645 -75.31%
-
Tax Rate 0.00% - - - - 7.96% 13.89% -
Total Cost 17,312 28,675 23,091 22,356 21,656 28,850 28,198 -27.78%
-
Net Worth -2,799 -2,559 5,117 12,842 18,355 20,734 17,782 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -2,799 -2,559 5,117 12,842 18,355 20,734 17,782 -
NOSH 280,000 255,933 255,880 256,846 262,222 230,381 222,276 16.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.52% -181.93% -98.00% -34.24% -9.55% 9.47% 11.45% -
ROE 0.00% 0.00% -223.33% -44.40% -10.29% 14.56% 20.50% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.34 3.97 4.56 6.48 7.54 13.83 14.33 -41.96%
EPS 0.16 -7.23 -4.47 -2.22 -0.72 1.31 1.64 -78.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.01 0.02 0.05 0.07 0.09 0.08 -
Adjusted Per Share Value based on latest NOSH - 255,806
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.36 0.78 0.89 1.28 1.51 2.44 2.44 -32.29%
EPS 0.03 -1.42 -0.88 -0.44 -0.14 0.23 0.28 -77.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0021 -0.002 0.0039 0.0098 0.0141 0.0159 0.0136 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.07 0.09 0.14 0.17 0.23 0.31 0.46 -
P/RPS 1.10 2.26 3.07 2.62 3.05 2.24 3.21 -51.06%
P/EPS 43.75 -1.24 -3.13 -7.66 -31.94 23.66 28.05 34.52%
EY 2.29 -80.33 -31.90 -13.06 -3.13 4.23 3.57 -25.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 7.00 3.40 3.29 3.44 5.75 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 24/11/04 23/08/04 28/05/04 25/02/04 -
Price 0.07 0.05 0.12 0.17 0.19 0.28 0.40 -
P/RPS 1.10 1.26 2.63 2.62 2.52 2.02 2.79 -46.26%
P/EPS 43.75 -0.69 -2.69 -7.66 -26.39 21.37 24.39 47.68%
EY 2.29 -144.60 -37.22 -13.06 -3.79 4.68 4.10 -32.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.00 3.40 2.71 3.11 5.00 -

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 ⃤ & 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