[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -22.7%
YoY- 162.7%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 23,272 21,144 21,476 22,732 22,680 20,924 17,493 20.94%
PBT 1,250 1,216 846 1,046 1,354 1,456 -2,332 -
Tax 996 1,436 0 0 0 0 -7 -
NP 2,246 2,652 846 1,046 1,354 1,456 -2,339 -
-
NP to SH 2,246 2,652 846 1,046 1,354 1,456 -2,339 -
-
Tax Rate -79.68% -118.09% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 21,026 18,492 20,630 21,685 21,326 19,468 19,832 3.97%
-
Net Worth 0 26,600 23,688 20,478 20,309 19,854 19,766 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 26,600 23,688 20,478 20,309 19,854 19,766 -
NOSH 367,647 380,000 338,400 341,304 338,499 330,909 329,436 7.58%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.65% 12.54% 3.94% 4.60% 5.97% 6.96% -13.37% -
ROE 0.00% 9.97% 3.57% 5.11% 6.67% 7.33% -11.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.33 5.56 6.35 6.66 6.70 6.32 5.31 12.41%
EPS 0.16 0.32 0.25 0.31 0.40 0.44 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.07 0.07 0.06 0.06 0.06 0.06 -
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.78 1.61 1.64 1.74 1.73 1.60 1.34 20.81%
EPS 0.17 0.20 0.06 0.08 0.10 0.11 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0203 0.0181 0.0156 0.0155 0.0152 0.0151 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.06 0.06 0.05 0.05 0.05 0.05 0.08 -
P/RPS 0.95 1.08 0.79 0.75 0.75 0.79 1.51 -26.55%
P/EPS 9.82 8.60 20.00 16.30 12.50 11.36 -11.27 -
EY 10.18 11.63 5.00 6.13 8.00 8.80 -8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.71 0.83 0.83 0.83 1.33 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 23/02/09 26/11/08 14/08/08 28/05/08 -
Price 0.06 0.06 0.06 0.05 0.05 0.06 0.06 -
P/RPS 0.95 1.08 0.95 0.75 0.75 0.95 1.13 -10.91%
P/EPS 9.82 8.60 24.00 16.30 12.50 13.64 -8.45 -
EY 10.18 11.63 4.17 6.13 8.00 7.33 -11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.86 0.83 0.83 1.00 1.00 -

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