[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
07-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 34.67%
YoY- 77.98%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 18,192 17,156 17,721 17,900 16,678 17,300 14,679 15.36%
PBT -786 432 552 -716 -1,096 -1,956 -9,824 -81.40%
Tax 0 0 -5 0 0 0 -7 -
NP -786 432 547 -716 -1,096 -1,956 -9,831 -81.41%
-
NP to SH -786 432 547 -716 -1,096 -1,956 -9,831 -81.41%
-
Tax Rate - 0.00% 0.91% - - - - -
Total Cost 18,978 16,724 17,174 18,616 17,774 19,256 24,510 -15.66%
-
Net Worth 19,649 21,599 14,394 14,916 17,305 14,382 13,393 29.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 19,649 21,599 14,394 14,916 17,305 14,382 13,393 29.08%
NOSH 327,500 360,000 287,894 298,333 288,421 287,647 267,874 14.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.32% 2.52% 3.09% -4.00% -6.57% -11.31% -66.97% -
ROE -4.00% 2.00% 3.80% -4.80% -6.33% -13.60% -73.40% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.55 4.77 6.16 6.00 5.78 6.01 5.48 0.84%
EPS -0.24 0.12 0.19 -0.24 -0.38 -0.68 -3.67 -83.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.06 0.05 0.05 12.91%
Adjusted Per Share Value based on latest NOSH - 295,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.25 1.18 1.22 1.23 1.15 1.19 1.01 15.25%
EPS -0.05 0.03 0.04 -0.05 -0.08 -0.13 -0.68 -82.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0148 0.0099 0.0102 0.0119 0.0099 0.0092 29.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.09 0.12 0.14 0.10 0.09 0.11 0.15 -
P/RPS 1.62 2.52 2.27 1.67 1.56 1.83 2.74 -29.53%
P/EPS -37.50 100.00 73.68 -41.67 -23.68 -16.18 -4.09 337.47%
EY -2.67 1.00 1.36 -2.40 -4.22 -6.18 -24.47 -77.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.00 2.80 2.00 1.50 2.20 3.00 -36.97%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 29/05/07 07/02/07 28/11/06 30/08/06 26/05/06 -
Price 0.09 0.09 0.12 0.12 0.10 0.09 0.11 -
P/RPS 1.62 1.89 1.95 2.00 1.73 1.50 2.01 -13.38%
P/EPS -37.50 75.00 63.16 -50.00 -26.32 -13.24 -3.00 437.78%
EY -2.67 1.33 1.58 -2.00 -3.80 -7.56 -33.36 -81.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 2.40 2.40 1.67 1.80 2.20 -22.51%

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