[NOVAMSC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -15.85%
YoY- 20.38%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,557 5,506 22,272 17,177 11,636 5,286 21,476 -33.81%
PBT 1,403 696 788 709 625 304 846 40.06%
Tax 275 0 -10 236 498 359 0 -
NP 1,678 696 778 945 1,123 663 846 57.79%
-
NP to SH 1,678 617 -165 945 1,123 663 846 57.79%
-
Tax Rate -19.60% 0.00% 1.27% -33.29% -79.68% -118.09% 0.00% -
Total Cost 9,879 4,810 21,494 16,232 10,513 4,623 20,630 -38.76%
-
Net Worth 33,560 25,405 26,133 24,814 0 26,600 23,688 26.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 33,560 25,405 26,133 24,814 0 26,600 23,688 26.11%
NOSH 479,428 362,941 373,333 354,499 367,647 380,000 338,400 26.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.52% 12.64% 3.49% 5.50% 9.65% 12.54% 3.94% -
ROE 5.00% 2.43% -0.63% 3.81% 0.00% 2.49% 3.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.41 1.52 5.97 4.85 3.16 1.39 6.35 -47.54%
EPS 0.35 0.17 0.21 0.20 0.08 0.08 0.25 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.00 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.88 0.42 1.70 1.31 0.89 0.40 1.64 -33.94%
EPS 0.13 0.05 -0.01 0.07 0.09 0.05 0.06 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0256 0.0194 0.0199 0.0189 0.00 0.0203 0.0181 25.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.07 0.06 0.06 0.07 0.06 0.06 0.05 -
P/RPS 2.90 3.96 1.01 1.44 1.90 4.31 0.79 137.77%
P/EPS 20.00 35.29 -135.76 26.26 19.64 34.39 20.00 0.00%
EY 5.00 2.83 -0.74 3.81 5.09 2.91 5.00 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.86 1.00 0.00 0.86 0.71 25.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 26/08/10 25/05/10 23/02/10 24/11/09 26/08/09 27/05/09 -
Price 0.07 0.06 0.06 0.07 0.06 0.06 0.06 -
P/RPS 2.90 3.96 1.01 1.44 1.90 4.31 0.95 110.29%
P/EPS 20.00 35.29 -135.76 26.26 19.64 34.39 24.00 -11.43%
EY 5.00 2.83 -0.74 3.81 5.09 2.91 4.17 12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.86 1.00 0.00 0.86 0.86 10.56%

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