[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -43.9%
YoY- 20.38%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,114 22,024 22,272 22,902 23,272 21,144 21,476 5.01%
PBT 2,806 2,784 788 945 1,250 1,216 846 122.24%
Tax 550 0 -10 314 996 1,436 0 -
NP 3,356 2,784 778 1,260 2,246 2,652 846 150.38%
-
NP to SH 3,356 2,468 -165 1,260 2,246 2,652 846 150.38%
-
Tax Rate -19.60% 0.00% 1.27% -33.23% -79.68% -118.09% 0.00% -
Total Cost 19,758 19,240 21,494 21,642 21,026 18,492 20,630 -2.83%
-
Net Worth 33,560 25,405 26,133 24,814 0 26,600 23,688 26.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 33,560 25,405 26,133 24,814 0 26,600 23,688 26.11%
NOSH 479,428 362,941 373,333 354,499 367,647 380,000 338,400 26.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.52% 12.64% 3.49% 5.50% 9.65% 12.54% 3.94% -
ROE 10.00% 9.71% -0.63% 5.08% 0.00% 9.97% 3.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.82 6.07 5.97 6.46 6.33 5.56 6.35 -16.77%
EPS 0.70 0.68 0.21 0.27 0.16 0.32 0.25 98.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.00 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.63 1.56 1.57 1.62 1.64 1.49 1.52 4.76%
EPS 0.24 0.17 -0.01 0.09 0.16 0.19 0.06 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0237 0.018 0.0185 0.0175 0.00 0.0188 0.0167 26.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.07 0.06 0.06 0.07 0.06 0.06 0.05 -
P/RPS 1.45 0.99 1.01 1.08 0.95 1.08 0.79 49.85%
P/EPS 10.00 8.82 -135.76 19.69 9.82 8.60 20.00 -36.97%
EY 10.00 11.33 -0.74 5.08 10.18 11.63 5.00 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.86 1.00 0.00 0.86 0.71 25.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 26/08/10 25/05/10 23/02/10 24/11/09 26/08/09 27/05/09 -
Price 0.07 0.06 0.06 0.07 0.06 0.06 0.06 -
P/RPS 1.45 0.99 1.01 1.08 0.95 1.08 0.95 32.53%
P/EPS 10.00 8.82 -135.76 19.69 9.82 8.60 24.00 -44.18%
EY 10.00 11.33 -0.74 5.08 10.18 11.63 4.17 79.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.86 1.00 0.00 0.86 0.86 10.56%

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