[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -7.71%
YoY- 145.82%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 28,878 29,564 24,442 24,214 23,114 22,024 22,272 18.88%
PBT 538 884 281 2,121 2,806 2,784 788 -22.44%
Tax 0 0 -5 0 550 0 -10 -
NP 538 884 276 2,121 3,356 2,784 778 -21.78%
-
NP to SH 1,704 3,656 1,174 3,097 3,356 2,468 -165 -
-
Tax Rate 0.00% 0.00% 1.78% 0.00% -19.60% 0.00% 1.27% -
Total Cost 28,340 28,680 24,166 22,093 19,758 19,240 21,494 20.22%
-
Net Worth 97,371 146,239 117,399 46,459 33,560 25,405 26,133 140.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,371 146,239 117,399 46,459 33,560 25,405 26,133 140.14%
NOSH 1,217,142 1,827,999 1,677,142 580,749 479,428 362,941 373,333 119.71%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.86% 2.99% 1.13% 8.76% 14.52% 12.64% 3.49% -
ROE 1.75% 2.50% 1.00% 6.67% 10.00% 9.71% -0.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.37 1.62 1.46 4.17 4.82 6.07 5.97 -45.95%
EPS 0.14 0.20 0.07 0.53 0.70 0.68 0.21 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.08 0.07 0.07 0.07 9.30%
Adjusted Per Share Value based on latest NOSH - 1,289,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.21 2.26 1.87 1.85 1.77 1.69 1.71 18.63%
EPS 0.13 0.28 0.09 0.24 0.26 0.19 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.112 0.0899 0.0356 0.0257 0.0195 0.02 140.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.06 0.07 0.08 0.07 0.07 0.06 0.06 -
P/RPS 2.53 4.33 5.49 1.68 1.45 0.99 1.01 84.34%
P/EPS 42.86 35.00 114.29 13.12 10.00 8.82 -135.76 -
EY 2.33 2.86 0.88 7.62 10.00 11.33 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 1.14 0.88 1.00 0.86 0.86 -8.71%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 -
Price 0.08 0.065 0.07 0.08 0.07 0.06 0.06 -
P/RPS 3.37 4.02 4.80 1.92 1.45 0.99 1.01 123.12%
P/EPS 57.14 32.50 100.00 15.00 10.00 8.82 -135.76 -
EY 1.75 3.08 1.00 6.67 10.00 11.33 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.81 1.00 1.00 1.00 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