[NOVAMSC] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -80.26%
YoY- 122.09%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 17,493 13,576 9,096 4,289 17,721 13,425 8,339 63.79%
PBT -2,332 -1,252 -393 108 552 -537 -548 162.37%
Tax -7 0 0 0 -5 0 0 -
NP -2,339 -1,252 -393 108 547 -537 -548 162.89%
-
NP to SH -2,339 -1,252 -393 108 547 -537 -548 162.89%
-
Tax Rate - - - 0.00% 0.91% - - -
Total Cost 19,832 14,828 9,489 4,181 17,174 13,962 8,887 70.68%
-
Net Worth 19,766 19,768 19,649 21,599 14,394 14,916 17,305 9.26%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 19,766 19,768 19,649 21,599 14,394 14,916 17,305 9.26%
NOSH 329,436 329,473 327,500 360,000 287,894 298,333 288,421 9.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -13.37% -9.22% -4.32% 2.52% 3.09% -4.00% -6.57% -
ROE -11.83% -6.33% -2.00% 0.50% 3.80% -3.60% -3.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.31 4.12 2.78 1.19 6.16 4.50 2.89 49.95%
EPS -0.71 -0.38 -0.12 0.03 0.19 -0.18 -0.19 140.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.05 0.05 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 360,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.24 0.96 0.64 0.30 1.25 0.95 0.59 64.00%
EPS -0.17 -0.09 -0.03 0.01 0.04 -0.04 -0.04 162.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.014 0.014 0.0139 0.0153 0.0102 0.0105 0.0122 9.59%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.08 0.09 0.09 0.12 0.14 0.10 0.09 -
P/RPS 1.51 2.18 3.24 10.07 2.27 2.22 3.11 -38.19%
P/EPS -11.27 -23.68 -75.00 400.00 73.68 -55.56 -47.37 -61.57%
EY -8.88 -4.22 -1.33 0.25 1.36 -1.80 -2.11 160.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.50 1.50 2.00 2.80 2.00 1.50 -7.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 25/02/08 28/11/07 28/08/07 29/05/07 07/02/07 28/11/06 -
Price 0.06 0.08 0.09 0.09 0.12 0.12 0.10 -
P/RPS 1.13 1.94 3.24 7.55 1.95 2.67 3.46 -52.54%
P/EPS -8.45 -21.05 -75.00 300.00 63.16 -66.67 -52.63 -70.42%
EY -11.83 -4.75 -1.33 0.33 1.58 -1.50 -1.90 238.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 1.50 1.50 2.40 2.40 1.67 -28.93%

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