[NOVAMSC] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -138.78%
YoY- -264.81%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,052 5,506 5,094 5,541 6,350 5,286 4,427 23.15%
PBT 707 696 78 84 320 304 61 411.38%
Tax 354 0 -10 -262 139 359 0 -
NP 1,061 696 68 -178 459 663 61 570.14%
-
NP to SH 1,061 617 -1,111 -178 459 663 61 570.14%
-
Tax Rate -50.07% 0.00% 12.82% 311.90% -43.44% -118.09% 0.00% -
Total Cost 4,991 4,810 5,026 5,719 5,891 4,623 4,366 9.32%
-
Net Worth 41,261 25,405 25,900 29,400 0 26,600 21,350 55.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 41,261 25,405 25,900 29,400 0 26,600 21,350 55.09%
NOSH 589,444 362,941 370,000 420,000 355,555 380,000 305,000 55.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.53% 12.64% 1.33% -3.21% 7.23% 12.54% 1.38% -
ROE 2.57% 2.43% -4.29% -0.61% 0.00% 2.49% 0.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.03 1.52 1.38 1.32 1.79 1.39 1.45 -20.37%
EPS 0.18 0.17 0.02 0.02 0.08 0.08 0.02 332.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.00 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 420,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.43 0.39 0.36 0.39 0.45 0.37 0.31 24.35%
EPS 0.07 0.04 -0.08 -0.01 0.03 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.018 0.0183 0.0208 0.00 0.0188 0.0151 55.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.07 0.06 0.06 0.07 0.06 0.06 0.05 -
P/RPS 6.82 3.96 4.36 5.31 3.36 4.31 3.44 57.75%
P/EPS 38.89 35.29 -19.98 -165.17 46.48 34.39 250.00 -71.04%
EY 2.57 2.83 -5.00 -0.61 2.15 2.91 0.40 245.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.86 1.00 0.00 0.86 0.71 25.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 26/08/10 25/05/10 23/02/10 24/11/09 26/08/09 27/05/09 -
Price 0.07 0.06 0.06 0.07 0.06 0.06 0.06 -
P/RPS 6.82 3.96 4.36 5.31 3.36 4.31 4.13 39.66%
P/EPS 38.89 35.29 -19.98 -165.17 46.48 34.39 300.00 -74.35%
EY 2.57 2.83 -5.00 -0.61 2.15 2.91 0.33 292.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.86 1.00 0.00 0.86 0.86 10.56%

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