[NOVAMSC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -565.49%
YoY- -270.73%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 18,191 9,563 32,270 23,398 14,439 7,391 24,442 -17.82%
PBT 500 253 -4,395 -4,442 269 221 281 46.68%
Tax 0 0 -5 0 0 0 -5 -
NP 500 253 -4,400 -4,442 269 221 276 48.44%
-
NP to SH 1,124 867 -4,006 -3,966 852 914 1,174 -2.85%
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% 1.78% -
Total Cost 17,691 9,310 36,670 27,840 14,170 7,170 24,166 -18.72%
-
Net Worth 65,566 101,150 22,051 21,632 97,371 146,239 117,399 -32.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 65,566 101,150 22,051 21,632 97,371 146,239 117,399 -32.11%
NOSH 936,666 1,445,000 367,522 360,545 1,217,142 1,827,999 1,677,142 -32.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.75% 2.65% -13.63% -18.98% 1.86% 2.99% 1.13% -
ROE 1.71% 0.86% -18.17% -18.33% 0.88% 0.63% 1.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.94 0.66 8.78 6.49 1.19 0.40 1.46 20.80%
EPS 0.12 0.06 -1.09 -1.10 0.07 0.05 0.07 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.06 0.06 0.08 0.08 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 411,709
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.29 0.68 2.28 1.65 1.02 0.52 1.73 -17.72%
EPS 0.08 0.06 -0.28 -0.28 0.06 0.06 0.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.0715 0.0156 0.0153 0.0688 0.1033 0.083 -32.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.06 0.07 0.08 0.06 0.06 0.07 0.08 -
P/RPS 3.09 10.58 0.91 0.92 5.06 17.31 5.49 -31.75%
P/EPS 50.00 116.67 -7.34 -5.45 85.71 140.00 114.29 -42.28%
EY 2.00 0.86 -13.63 -18.33 1.17 0.71 0.88 72.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 1.33 1.00 0.75 0.88 1.14 -17.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 -
Price 0.06 0.08 0.06 0.08 0.08 0.065 0.07 -
P/RPS 3.09 12.09 0.68 1.23 6.74 16.08 4.80 -25.38%
P/EPS 50.00 133.33 -5.50 -7.27 114.29 130.00 100.00 -36.92%
EY 2.00 0.75 -18.17 -13.75 0.87 0.77 1.00 58.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.14 1.00 1.33 1.00 0.81 1.00 -9.54%

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