[NOVAMSC] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -19.17%
YoY- 136.17%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,902 23,272 21,144 21,476 22,732 22,680 20,924 6.18%
PBT 945 1,250 1,216 846 1,046 1,354 1,456 -24.97%
Tax 314 996 1,436 0 0 0 0 -
NP 1,260 2,246 2,652 846 1,046 1,354 1,456 -9.16%
-
NP to SH 1,260 2,246 2,652 846 1,046 1,354 1,456 -9.16%
-
Tax Rate -33.23% -79.68% -118.09% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,642 21,026 18,492 20,630 21,685 21,326 19,468 7.29%
-
Net Worth 24,814 0 26,600 23,688 20,478 20,309 19,854 15.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,814 0 26,600 23,688 20,478 20,309 19,854 15.98%
NOSH 354,499 367,647 380,000 338,400 341,304 338,499 330,909 4.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.50% 9.65% 12.54% 3.94% 4.60% 5.97% 6.96% -
ROE 5.08% 0.00% 9.97% 3.57% 5.11% 6.67% 7.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.46 6.33 5.56 6.35 6.66 6.70 6.32 1.46%
EPS 0.27 0.16 0.32 0.25 0.31 0.40 0.44 -27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.00 0.07 0.07 0.06 0.06 0.06 10.79%
Adjusted Per Share Value based on latest NOSH - 305,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.75 1.78 1.61 1.64 1.74 1.73 1.60 6.13%
EPS 0.10 0.17 0.20 0.06 0.08 0.10 0.11 -6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.00 0.0203 0.0181 0.0156 0.0155 0.0152 15.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.06 0.06 0.05 0.05 0.05 0.05 -
P/RPS 1.08 0.95 1.08 0.79 0.75 0.75 0.79 23.10%
P/EPS 19.69 9.82 8.60 20.00 16.30 12.50 11.36 44.14%
EY 5.08 10.18 11.63 5.00 6.13 8.00 8.80 -30.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 0.86 0.71 0.83 0.83 0.83 13.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 26/08/09 27/05/09 23/02/09 26/11/08 14/08/08 -
Price 0.07 0.06 0.06 0.06 0.05 0.05 0.06 -
P/RPS 1.08 0.95 1.08 0.95 0.75 0.75 0.95 8.90%
P/EPS 19.69 9.82 8.60 24.00 16.30 12.50 13.64 27.64%
EY 5.08 10.18 11.63 4.17 6.13 8.00 7.33 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 0.86 0.86 0.83 0.83 1.00 0.00%

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