[NOVAMSC] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 176.4%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 18,101 18,192 17,156 17,721 17,900 16,678 17,300 3.05%
PBT -1,669 -786 432 552 -716 -1,096 -1,956 -10.01%
Tax 0 0 0 -5 0 0 0 -
NP -1,669 -786 432 547 -716 -1,096 -1,956 -10.01%
-
NP to SH -1,669 -786 432 547 -716 -1,096 -1,956 -10.01%
-
Tax Rate - - 0.00% 0.91% - - - -
Total Cost 19,770 18,978 16,724 17,174 18,616 17,774 19,256 1.76%
-
Net Worth 19,768 19,649 21,599 14,394 14,916 17,305 14,382 23.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,768 19,649 21,599 14,394 14,916 17,305 14,382 23.55%
NOSH 329,473 327,500 360,000 287,894 298,333 288,421 287,647 9.44%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -9.22% -4.32% 2.52% 3.09% -4.00% -6.57% -11.31% -
ROE -8.44% -4.00% 2.00% 3.80% -4.80% -6.33% -13.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.49 5.55 4.77 6.16 6.00 5.78 6.01 -5.83%
EPS -0.51 -0.24 0.12 0.19 -0.24 -0.38 -0.68 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.05 0.05 0.06 0.05 12.88%
Adjusted Per Share Value based on latest NOSH - 301,111
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.24 1.25 1.18 1.22 1.23 1.15 1.19 2.77%
EPS -0.11 -0.05 0.03 0.04 -0.05 -0.08 -0.13 -10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0135 0.0148 0.0099 0.0102 0.0119 0.0099 23.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.09 0.12 0.14 0.10 0.09 0.11 -
P/RPS 1.64 1.62 2.52 2.27 1.67 1.56 1.83 -7.02%
P/EPS -17.76 -37.50 100.00 73.68 -41.67 -23.68 -16.18 6.39%
EY -5.63 -2.67 1.00 1.36 -2.40 -4.22 -6.18 -6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 2.00 2.80 2.00 1.50 2.20 -22.47%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 28/08/07 29/05/07 07/02/07 28/11/06 30/08/06 -
Price 0.08 0.09 0.09 0.12 0.12 0.10 0.09 -
P/RPS 1.46 1.62 1.89 1.95 2.00 1.73 1.50 -1.78%
P/EPS -15.79 -37.50 75.00 63.16 -50.00 -26.32 -13.24 12.42%
EY -6.33 -2.67 1.33 1.58 -2.00 -3.80 -7.56 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.50 1.50 2.40 2.40 1.67 1.80 -18.22%

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