[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -112.38%
YoY- -133.15%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 22,680 20,924 17,493 18,101 18,192 17,156 17,721 17.82%
PBT 1,354 1,456 -2,332 -1,669 -786 432 552 81.58%
Tax 0 0 -7 0 0 0 -5 -
NP 1,354 1,456 -2,339 -1,669 -786 432 547 82.68%
-
NP to SH 1,354 1,456 -2,339 -1,669 -786 432 547 82.68%
-
Tax Rate 0.00% 0.00% - - - 0.00% 0.91% -
Total Cost 21,326 19,468 19,832 19,770 18,978 16,724 17,174 15.48%
-
Net Worth 20,309 19,854 19,766 19,768 19,649 21,599 14,394 25.71%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 20,309 19,854 19,766 19,768 19,649 21,599 14,394 25.71%
NOSH 338,499 330,909 329,436 329,473 327,500 360,000 287,894 11.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.97% 6.96% -13.37% -9.22% -4.32% 2.52% 3.09% -
ROE 6.67% 7.33% -11.83% -8.44% -4.00% 2.00% 3.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.70 6.32 5.31 5.49 5.55 4.77 6.16 5.74%
EPS 0.40 0.44 -0.71 -0.51 -0.24 0.12 0.19 64.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.06 0.06 0.05 12.88%
Adjusted Per Share Value based on latest NOSH - 330,769
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.73 1.60 1.34 1.38 1.39 1.31 1.35 17.92%
EPS 0.10 0.11 -0.18 -0.13 -0.06 0.03 0.04 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0152 0.0151 0.0151 0.015 0.0165 0.011 25.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.05 0.05 0.08 0.09 0.09 0.12 0.14 -
P/RPS 0.75 0.79 1.51 1.64 1.62 2.52 2.27 -52.11%
P/EPS 12.50 11.36 -11.27 -17.76 -37.50 100.00 73.68 -69.25%
EY 8.00 8.80 -8.88 -5.63 -2.67 1.00 1.36 224.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 1.33 1.50 1.50 2.00 2.80 -55.44%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 14/08/08 28/05/08 25/02/08 28/11/07 28/08/07 29/05/07 -
Price 0.05 0.06 0.06 0.08 0.09 0.09 0.12 -
P/RPS 0.75 0.95 1.13 1.46 1.62 1.89 1.95 -47.02%
P/EPS 12.50 13.64 -8.45 -15.79 -37.50 75.00 63.16 -65.93%
EY 8.00 7.33 -11.83 -6.33 -2.67 1.33 1.58 193.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.00 1.33 1.50 1.50 2.40 -50.63%

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