[NOVAMSC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -200.67%
YoY- -413.53%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 8,801 4,440 10,171 8,747 8,327 4,942 31,868 -57.55%
PBT 310 112 -19,668 -8,565 -2,844 -465 3,279 -79.21%
Tax 0 0 1,164 -7 -7 -7 -261 -
NP 310 112 -18,504 -8,572 -2,851 -472 3,018 -78.03%
-
NP to SH 310 112 -18,504 -8,572 -2,851 -472 3,018 -78.03%
-
Tax Rate 0.00% 0.00% - - - - 7.96% -
Total Cost 8,491 4,328 28,675 17,319 11,178 5,414 28,850 -55.72%
-
Net Worth -2,583 -2,799 -2,559 5,117 12,842 18,355 20,734 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -2,583 -2,799 -2,559 5,117 12,842 18,355 20,734 -
NOSH 258,333 280,000 255,933 255,880 256,846 262,222 230,381 7.92%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.52% 2.52% -181.93% -98.00% -34.24% -9.55% 9.47% -
ROE 0.00% 0.00% 0.00% -167.50% -22.20% -2.57% 14.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.41 1.59 3.97 3.42 3.24 1.88 13.83 -60.64%
EPS 0.12 0.04 -7.23 -3.35 -1.11 -0.18 1.31 -79.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.01 -0.01 0.02 0.05 0.07 0.09 -
Adjusted Per Share Value based on latest NOSH - 256,547
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.60 0.30 0.70 0.60 0.57 0.34 2.19 -57.78%
EPS 0.02 0.01 -1.27 -0.59 -0.20 -0.03 0.21 -79.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0018 -0.0019 -0.0018 0.0035 0.0088 0.0126 0.0142 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.06 0.07 0.09 0.14 0.17 0.23 0.31 -
P/RPS 1.76 4.41 2.26 4.10 5.24 12.20 2.24 -14.83%
P/EPS 50.00 175.00 -1.24 -4.18 -15.32 -127.78 23.66 64.60%
EY 2.00 0.57 -80.33 -23.93 -6.53 -0.78 4.23 -39.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 7.00 3.40 3.29 3.44 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 31/05/05 28/02/05 24/11/04 23/08/04 28/05/04 -
Price 0.05 0.07 0.05 0.12 0.17 0.19 0.28 -
P/RPS 1.47 4.41 1.26 3.51 5.24 10.08 2.02 -19.07%
P/EPS 41.67 175.00 -0.69 -3.58 -15.32 -105.56 21.37 56.01%
EY 2.40 0.57 -144.60 -27.92 -6.53 -0.95 4.68 -35.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 6.00 3.40 2.71 3.11 -

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