[NOVAMSC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 201.86%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 13,576 9,096 4,289 17,721 13,425 8,339 4,325 113.93%
PBT -1,252 -393 108 552 -537 -548 -489 86.83%
Tax 0 0 0 -5 0 0 0 -
NP -1,252 -393 108 547 -537 -548 -489 86.83%
-
NP to SH -1,252 -393 108 547 -537 -548 -489 86.83%
-
Tax Rate - - 0.00% 0.91% - - - -
Total Cost 14,828 9,489 4,181 17,174 13,962 8,887 4,814 111.26%
-
Net Worth 19,768 19,649 21,599 14,394 14,916 17,305 14,382 23.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,768 19,649 21,599 14,394 14,916 17,305 14,382 23.55%
NOSH 329,473 327,500 360,000 287,894 298,333 288,421 287,647 9.44%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -9.22% -4.32% 2.52% 3.09% -4.00% -6.57% -11.31% -
ROE -6.33% -2.00% 0.50% 3.80% -3.60% -3.17% -3.40% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.12 2.78 1.19 6.16 4.50 2.89 1.50 95.76%
EPS -0.38 -0.12 0.03 0.19 -0.18 -0.19 -0.17 70.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.05 0.05 0.06 0.05 12.88%
Adjusted Per Share Value based on latest NOSH - 301,111
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.93 0.62 0.29 1.22 0.92 0.57 0.30 112.16%
EPS -0.09 -0.03 0.01 0.04 -0.04 -0.04 -0.03 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0135 0.0148 0.0099 0.0102 0.0119 0.0099 23.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.09 0.12 0.14 0.10 0.09 0.11 -
P/RPS 2.18 3.24 10.07 2.27 2.22 3.11 7.32 -55.30%
P/EPS -23.68 -75.00 400.00 73.68 -55.56 -47.37 -64.71 -48.74%
EY -4.22 -1.33 0.25 1.36 -1.80 -2.11 -1.55 94.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 2.00 2.80 2.00 1.50 2.20 -22.47%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 28/08/07 29/05/07 07/02/07 28/11/06 30/08/06 -
Price 0.08 0.09 0.09 0.12 0.12 0.10 0.09 -
P/RPS 1.94 3.24 7.55 1.95 2.67 3.46 5.99 -52.74%
P/EPS -21.05 -75.00 300.00 63.16 -66.67 -52.63 -52.94 -45.83%
EY -4.75 -1.33 0.33 1.58 -1.50 -1.90 -1.89 84.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.50 1.50 2.40 2.40 1.67 1.80 -18.22%

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