[NOVAMSC] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 71.96%
YoY- 131.15%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 7,391 6,281 6,604 6,052 5,506 5,094 5,541 21.23%
PBT 221 -1,310 188 707 696 78 84 90.91%
Tax 0 -5 0 354 0 -10 -262 -
NP 221 -1,315 188 1,061 696 68 -178 -
-
NP to SH 914 -1,148 645 1,061 617 -1,111 -178 -
-
Tax Rate 0.00% - 0.00% -50.07% 0.00% 12.82% 311.90% -
Total Cost 7,170 7,596 6,416 4,991 4,810 5,026 5,719 16.31%
-
Net Worth 146,239 24,351 103,199 41,261 25,405 25,900 29,400 192.24%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 146,239 24,351 103,199 41,261 25,405 25,900 29,400 192.24%
NOSH 1,827,999 347,878 1,289,999 589,444 362,941 370,000 420,000 167.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.99% -20.94% 2.85% 17.53% 12.64% 1.33% -3.21% -
ROE 0.63% -4.71% 0.63% 2.57% 2.43% -4.29% -0.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.40 1.81 0.51 1.03 1.52 1.38 1.32 -54.98%
EPS 0.05 -0.33 0.05 0.18 0.17 0.02 0.02 84.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.08 0.07 0.07 0.07 0.07 9.33%
Adjusted Per Share Value based on latest NOSH - 589,444
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.57 0.48 0.51 0.46 0.42 0.39 0.42 22.64%
EPS 0.07 -0.09 0.05 0.08 0.05 -0.09 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.112 0.0187 0.079 0.0316 0.0195 0.0198 0.0225 192.39%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.07 0.08 0.07 0.07 0.06 0.06 0.07 -
P/RPS 17.31 4.43 13.67 6.82 3.96 4.36 5.31 120.33%
P/EPS 140.00 -24.24 140.00 38.89 35.29 -19.98 -165.17 -
EY 0.71 -4.13 0.71 2.57 2.83 -5.00 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.14 0.88 1.00 0.86 0.86 1.00 -8.19%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 01/06/11 16/02/11 15/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.065 0.07 0.08 0.07 0.06 0.06 0.07 -
P/RPS 16.08 3.88 15.63 6.82 3.96 4.36 5.31 109.73%
P/EPS 130.00 -21.21 160.00 38.89 35.29 -19.98 -165.17 -
EY 0.77 -4.71 0.63 2.57 2.83 -5.00 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.00 1.00 1.00 0.86 0.86 1.00 -13.13%

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