[NOVAMSC] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 35.98%
YoY- 49.42%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 29,564 24,442 24,214 23,114 22,024 22,272 22,902 18.61%
PBT 884 281 2,121 2,806 2,784 788 945 -4.36%
Tax 0 -5 0 550 0 -10 314 -
NP 884 276 2,121 3,356 2,784 778 1,260 -21.09%
-
NP to SH 3,656 1,174 3,097 3,356 2,468 -165 1,260 103.83%
-
Tax Rate 0.00% 1.78% 0.00% -19.60% 0.00% 1.27% -33.23% -
Total Cost 28,680 24,166 22,093 19,758 19,240 21,494 21,642 20.71%
-
Net Worth 146,239 117,399 46,459 33,560 25,405 26,133 24,814 227.33%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 146,239 117,399 46,459 33,560 25,405 26,133 24,814 227.33%
NOSH 1,827,999 1,677,142 580,749 479,428 362,941 373,333 354,499 199.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.99% 1.13% 8.76% 14.52% 12.64% 3.49% 5.50% -
ROE 2.50% 1.00% 6.67% 10.00% 9.71% -0.63% 5.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.62 1.46 4.17 4.82 6.07 5.97 6.46 -60.33%
EPS 0.20 0.07 0.53 0.70 0.68 0.21 0.27 -18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.08 0.07 0.07 0.07 0.07 9.33%
Adjusted Per Share Value based on latest NOSH - 589,444
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.09 1.73 1.71 1.63 1.56 1.57 1.62 18.56%
EPS 0.26 0.08 0.22 0.24 0.17 -0.01 0.09 103.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.083 0.0328 0.0237 0.018 0.0185 0.0175 227.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.07 0.08 0.07 0.07 0.06 0.06 0.07 -
P/RPS 4.33 5.49 1.68 1.45 0.99 1.01 1.08 153.01%
P/EPS 35.00 114.29 13.12 10.00 8.82 -135.76 19.69 46.89%
EY 2.86 0.88 7.62 10.00 11.33 -0.74 5.08 -31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.14 0.88 1.00 0.86 0.86 1.00 -8.19%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.065 0.07 0.08 0.07 0.06 0.06 0.07 -
P/RPS 4.02 4.80 1.92 1.45 0.99 1.01 1.08 140.75%
P/EPS 32.50 100.00 15.00 10.00 8.82 -135.76 19.69 39.79%
EY 3.08 1.00 6.67 10.00 11.33 -0.74 5.08 -28.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.00 1.00 1.00 0.86 0.86 1.00 -13.13%

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