[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -14.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 16,654 19,768 31,868 31,844 25,842 25,664 0 -
PBT -5,688 -1,860 3,279 4,233 4,506 4,808 0 -
Tax -14 -28 -261 -588 -252 -336 0 -
NP -5,702 -1,888 3,018 3,645 4,254 4,472 0 -
-
NP to SH -5,702 -1,888 3,018 3,645 4,254 4,472 0 -
-
Tax Rate - - 7.96% 13.89% 5.59% 6.99% - -
Total Cost 22,356 21,656 28,850 28,198 21,588 21,192 0 -
-
Net Worth 12,842 18,355 20,734 17,782 18,585 7,624 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 12,842 18,355 20,734 17,782 18,585 7,624 0 -
NOSH 256,846 262,222 230,381 222,276 206,504 183,278 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -34.24% -9.55% 9.47% 11.45% 16.46% 17.43% 0.00% -
ROE -44.40% -10.29% 14.56% 20.50% 22.89% 58.65% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.48 7.54 13.83 14.33 12.51 14.00 0.00 -
EPS -2.22 -0.72 1.31 1.64 2.06 2.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.09 0.08 0.09 0.0416 0.00 -
Adjusted Per Share Value based on latest NOSH - 252,916
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.18 1.40 2.25 2.25 1.83 1.81 0.00 -
EPS -0.40 -0.13 0.21 0.26 0.30 0.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.013 0.0147 0.0126 0.0131 0.0054 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 0.17 0.23 0.31 0.46 0.48 0.00 0.00 -
P/RPS 2.62 3.05 2.24 3.21 3.84 0.00 0.00 -
P/EPS -7.66 -31.94 23.66 28.05 23.30 0.00 0.00 -
EY -13.06 -3.13 4.23 3.57 4.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.29 3.44 5.75 5.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 23/08/04 28/05/04 25/02/04 13/11/03 18/08/03 - -
Price 0.17 0.19 0.28 0.40 0.50 0.00 0.00 -
P/RPS 2.62 2.52 2.02 2.79 4.00 0.00 0.00 -
P/EPS -7.66 -26.39 21.37 24.39 24.27 0.00 0.00 -
EY -13.06 -3.79 4.68 4.10 4.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.71 3.11 5.00 5.56 0.00 0.00 -

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