[NOVAMSC] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -65.5%
YoY- 112.56%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,350 5,286 4,427 5,709 6,109 5,231 3,916 37.98%
PBT 320 304 61 108 313 364 -1,079 -
Tax 139 359 0 0 0 0 -7 -
NP 459 663 61 108 313 364 -1,086 -
-
NP to SH 459 663 61 108 313 364 -1,086 -
-
Tax Rate -43.44% -118.09% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 5,891 4,623 4,366 5,601 5,796 4,867 5,002 11.51%
-
Net Worth 0 26,600 21,350 21,599 20,866 19,854 20,362 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 26,600 21,350 21,599 20,866 19,854 20,362 -
NOSH 355,555 380,000 305,000 360,000 347,777 330,909 339,375 3.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.23% 12.54% 1.38% 1.89% 5.12% 6.96% -27.73% -
ROE 0.00% 2.49% 0.29% 0.50% 1.50% 1.83% -5.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.79 1.39 1.45 1.59 1.76 1.58 1.15 34.27%
EPS 0.08 0.08 0.02 0.03 0.09 0.11 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.07 0.07 0.06 0.06 0.06 0.06 -
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.44 0.36 0.30 0.39 0.42 0.36 0.27 38.44%
EPS 0.03 0.05 0.00 0.01 0.02 0.02 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0183 0.0147 0.0148 0.0143 0.0136 0.014 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.06 0.06 0.05 0.05 0.05 0.05 0.08 -
P/RPS 3.36 4.31 3.44 3.15 2.85 3.16 6.93 -38.25%
P/EPS 46.48 34.39 250.00 166.67 55.56 45.45 -25.00 -
EY 2.15 2.91 0.40 0.60 1.80 2.20 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.71 0.83 0.83 0.83 1.33 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 23/02/09 26/11/08 14/08/08 28/05/08 -
Price 0.06 0.06 0.06 0.05 0.05 0.06 0.06 -
P/RPS 3.36 4.31 4.13 3.15 2.85 3.80 5.20 -25.23%
P/EPS 46.48 34.39 300.00 166.67 55.56 54.55 -18.75 -
EY 2.15 2.91 0.33 0.60 1.80 1.83 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.86 0.83 0.83 1.00 1.00 -

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