[NOVAMSC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -12.07%
YoY- -276.77%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,289 17,721 13,425 8,339 4,325 14,679 11,640 -48.69%
PBT 108 552 -537 -548 -489 -9,824 -2,439 -
Tax 0 -5 0 0 0 -7 0 -
NP 108 547 -537 -548 -489 -9,831 -2,439 -
-
NP to SH 108 547 -537 -548 -489 -9,831 -2,439 -
-
Tax Rate 0.00% 0.91% - - - - - -
Total Cost 4,181 17,174 13,962 8,887 4,814 24,510 14,079 -55.58%
-
Net Worth 21,599 14,394 14,916 17,305 14,382 13,393 21,208 1.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 21,599 14,394 14,916 17,305 14,382 13,393 21,208 1.22%
NOSH 360,000 287,894 298,333 288,421 287,647 267,874 265,108 22.69%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.52% 3.09% -4.00% -6.57% -11.31% -66.97% -20.95% -
ROE 0.50% 3.80% -3.60% -3.17% -3.40% -73.40% -11.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.19 6.16 4.50 2.89 1.50 5.48 4.39 -58.21%
EPS 0.03 0.19 -0.18 -0.19 -0.17 -3.67 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.05 0.06 0.05 0.05 0.08 -17.49%
Adjusted Per Share Value based on latest NOSH - 295,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.30 1.25 0.95 0.59 0.31 1.04 0.82 -48.94%
EPS 0.01 0.04 -0.04 -0.04 -0.03 -0.69 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0102 0.0105 0.0122 0.0102 0.0095 0.015 1.33%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.12 0.14 0.10 0.09 0.11 0.15 0.06 -
P/RPS 10.07 2.27 2.22 3.11 7.32 2.74 1.37 279.42%
P/EPS 400.00 73.68 -55.56 -47.37 -64.71 -4.09 -6.52 -
EY 0.25 1.36 -1.80 -2.11 -1.55 -24.47 -15.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.80 2.00 1.50 2.20 3.00 0.75 92.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 07/02/07 28/11/06 30/08/06 26/05/06 27/02/06 -
Price 0.09 0.12 0.12 0.10 0.09 0.11 0.08 -
P/RPS 7.55 1.95 2.67 3.46 5.99 2.01 1.82 158.85%
P/EPS 300.00 63.16 -66.67 -52.63 -52.94 -3.00 -8.70 -
EY 0.33 1.58 -1.50 -1.90 -1.89 -33.36 -11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.40 2.40 1.67 1.80 2.20 1.00 31.13%

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