[NOVAMSC] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 38.39%
YoY- 110.87%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 17,300 14,679 15,520 17,602 17,760 10,171 11,662 30.16%
PBT -1,956 -9,824 -3,252 620 448 -19,668 -11,420 -69.25%
Tax 0 -7 0 0 0 1,164 -9 -
NP -1,956 -9,831 -3,252 620 448 -18,504 -11,429 -69.27%
-
NP to SH -1,956 -9,831 -3,252 620 448 -18,504 -11,429 -69.27%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 19,256 24,510 18,772 16,982 17,312 28,675 23,091 -11.43%
-
Net Worth 14,382 13,393 21,208 -2,583 -2,799 -2,559 5,117 99.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,382 13,393 21,208 -2,583 -2,799 -2,559 5,117 99.53%
NOSH 287,647 267,874 265,108 258,333 280,000 255,933 255,880 8.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -11.31% -66.97% -20.95% 3.52% 2.52% -181.93% -98.00% -
ROE -13.60% -73.40% -15.33% 0.00% 0.00% 0.00% -223.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.01 5.48 5.85 6.81 6.34 3.97 4.56 20.27%
EPS -0.68 -3.67 -1.23 0.24 0.16 -7.23 -4.47 -71.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.08 -0.01 -0.01 -0.01 0.02 84.51%
Adjusted Per Share Value based on latest NOSH - 247,500
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.22 1.04 1.10 1.24 1.25 0.72 0.82 30.42%
EPS -0.14 -0.69 -0.23 0.04 0.03 -1.31 -0.81 -69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0102 0.0095 0.015 -0.0018 -0.002 -0.0018 0.0036 100.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.11 0.15 0.06 0.06 0.07 0.09 0.14 -
P/RPS 1.83 2.74 1.02 0.88 1.10 2.26 3.07 -29.23%
P/EPS -16.18 -4.09 -4.89 25.00 43.75 -1.24 -3.13 199.86%
EY -6.18 -24.47 -20.44 4.00 2.29 -80.33 -31.90 -66.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.00 0.75 0.00 0.00 0.00 7.00 -53.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 27/02/06 23/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.09 0.11 0.08 0.05 0.07 0.05 0.12 -
P/RPS 1.50 2.01 1.37 0.73 1.10 1.26 2.63 -31.29%
P/EPS -13.24 -3.00 -6.52 20.83 43.75 -0.69 -2.69 190.19%
EY -7.56 -33.36 -15.33 4.80 2.29 -144.60 -37.22 -65.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.20 1.00 0.00 0.00 0.00 6.00 -55.28%

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