[NOVAMSC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -117.46%
YoY- -119.5%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 18,161 11,557 5,506 22,272 17,177 11,636 5,286 127.17%
PBT 1,591 1,403 696 788 709 625 304 200.53%
Tax 0 275 0 -10 236 498 359 -
NP 1,591 1,678 696 778 945 1,123 663 78.95%
-
NP to SH 2,323 1,678 617 -165 945 1,123 663 130.16%
-
Tax Rate 0.00% -19.60% 0.00% 1.27% -33.29% -79.68% -118.09% -
Total Cost 16,570 9,879 4,810 21,494 16,232 10,513 4,623 133.66%
-
Net Worth 46,459 33,560 25,405 26,133 24,814 0 26,600 44.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 46,459 33,560 25,405 26,133 24,814 0 26,600 44.88%
NOSH 580,749 479,428 362,941 373,333 354,499 367,647 380,000 32.57%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.76% 14.52% 12.64% 3.49% 5.50% 9.65% 12.54% -
ROE 5.00% 5.00% 2.43% -0.63% 3.81% 0.00% 2.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.13 2.41 1.52 5.97 4.85 3.16 1.39 71.54%
EPS 0.40 0.35 0.17 0.21 0.20 0.08 0.08 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.07 0.07 0.00 0.07 9.28%
Adjusted Per Share Value based on latest NOSH - 370,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.28 0.82 0.39 1.57 1.21 0.82 0.37 128.22%
EPS 0.16 0.12 0.04 -0.01 0.07 0.08 0.05 116.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.0237 0.018 0.0185 0.0175 0.00 0.0188 44.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.07 0.07 0.06 0.06 0.07 0.06 0.06 -
P/RPS 2.24 2.90 3.96 1.01 1.44 1.90 4.31 -35.28%
P/EPS 17.50 20.00 35.29 -135.76 26.26 19.64 34.39 -36.18%
EY 5.71 5.00 2.83 -0.74 3.81 5.09 2.91 56.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 0.86 0.86 1.00 0.00 0.86 1.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 15/11/10 26/08/10 25/05/10 23/02/10 24/11/09 26/08/09 -
Price 0.08 0.07 0.06 0.06 0.07 0.06 0.06 -
P/RPS 2.56 2.90 3.96 1.01 1.44 1.90 4.31 -29.27%
P/EPS 20.00 20.00 35.29 -135.76 26.26 19.64 34.39 -30.25%
EY 5.00 5.00 2.83 -0.74 3.81 5.09 2.91 43.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.86 0.86 1.00 0.00 0.86 10.54%

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