[NOVAMSC] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -7.01%
YoY- 272.26%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,144 21,476 22,732 22,680 20,924 17,493 18,101 10.92%
PBT 1,216 846 1,046 1,354 1,456 -2,332 -1,669 -
Tax 1,436 0 0 0 0 -7 0 -
NP 2,652 846 1,046 1,354 1,456 -2,339 -1,669 -
-
NP to SH 2,652 846 1,046 1,354 1,456 -2,339 -1,669 -
-
Tax Rate -118.09% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 18,492 20,630 21,685 21,326 19,468 19,832 19,770 -4.36%
-
Net Worth 26,600 23,688 20,478 20,309 19,854 19,766 19,768 21.90%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 26,600 23,688 20,478 20,309 19,854 19,766 19,768 21.90%
NOSH 380,000 338,400 341,304 338,499 330,909 329,436 329,473 9.98%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.54% 3.94% 4.60% 5.97% 6.96% -13.37% -9.22% -
ROE 9.97% 3.57% 5.11% 6.67% 7.33% -11.83% -8.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.56 6.35 6.66 6.70 6.32 5.31 5.49 0.84%
EPS 0.32 0.25 0.31 0.40 0.44 -0.71 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.06 0.06 0.06 0.06 0.06 10.83%
Adjusted Per Share Value based on latest NOSH - 347,777
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.45 1.47 1.56 1.56 1.44 1.20 1.24 11.00%
EPS 0.18 0.06 0.07 0.09 0.10 -0.16 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0163 0.0141 0.0139 0.0136 0.0136 0.0136 21.90%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.06 0.05 0.05 0.05 0.05 0.08 0.09 -
P/RPS 1.08 0.79 0.75 0.75 0.79 1.51 1.64 -24.32%
P/EPS 8.60 20.00 16.30 12.50 11.36 -11.27 -17.76 -
EY 11.63 5.00 6.13 8.00 8.80 -8.88 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.71 0.83 0.83 0.83 1.33 1.50 -31.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 23/02/09 26/11/08 14/08/08 28/05/08 25/02/08 -
Price 0.06 0.06 0.05 0.05 0.06 0.06 0.08 -
P/RPS 1.08 0.95 0.75 0.75 0.95 1.13 1.46 -18.22%
P/EPS 8.60 24.00 16.30 12.50 13.64 -8.45 -15.79 -
EY 11.63 4.17 6.13 8.00 7.33 -11.83 -6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.83 0.83 1.00 1.00 1.33 -25.24%

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