[NOVAMSC] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 473.94%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 24,442 18,161 11,557 5,506 22,272 17,177 11,636 64.09%
PBT 281 1,591 1,403 696 788 709 625 -41.34%
Tax -5 0 275 0 -10 236 498 -
NP 276 1,591 1,678 696 778 945 1,123 -60.79%
-
NP to SH 1,174 2,323 1,678 617 -165 945 1,123 3.00%
-
Tax Rate 1.78% 0.00% -19.60% 0.00% 1.27% -33.29% -79.68% -
Total Cost 24,166 16,570 9,879 4,810 21,494 16,232 10,513 74.26%
-
Net Worth 117,399 46,459 33,560 25,405 26,133 24,814 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 117,399 46,459 33,560 25,405 26,133 24,814 0 -
NOSH 1,677,142 580,749 479,428 362,941 373,333 354,499 367,647 175.31%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.13% 8.76% 14.52% 12.64% 3.49% 5.50% 9.65% -
ROE 1.00% 5.00% 5.00% 2.43% -0.63% 3.81% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.46 3.13 2.41 1.52 5.97 4.85 3.16 -40.26%
EPS 0.07 0.40 0.35 0.17 0.21 0.20 0.08 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.07 0.07 0.07 0.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 362,941
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.73 1.28 0.82 0.39 1.57 1.21 0.82 64.57%
EPS 0.08 0.16 0.12 0.04 -0.01 0.07 0.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.0328 0.0237 0.018 0.0185 0.0175 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.08 0.07 0.07 0.06 0.06 0.07 0.06 -
P/RPS 5.49 2.24 2.90 3.96 1.01 1.44 1.90 102.99%
P/EPS 114.29 17.50 20.00 35.29 -135.76 26.26 19.64 223.87%
EY 0.88 5.71 5.00 2.83 -0.74 3.81 5.09 -68.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.88 1.00 0.86 0.86 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 23/02/10 24/11/09 -
Price 0.07 0.08 0.07 0.06 0.06 0.07 0.06 -
P/RPS 4.80 2.56 2.90 3.96 1.01 1.44 1.90 85.59%
P/EPS 100.00 20.00 20.00 35.29 -135.76 26.26 19.64 196.25%
EY 1.00 5.00 5.00 2.83 -0.74 3.81 5.09 -66.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 0.86 0.86 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