[NOVAMSC] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -52.68%
YoY- 27.73%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 10,165 16,726 27,273 30,394 31,868 23,883 12,921 -14.76%
PBT -19,668 -8,461 -1,818 1,612 3,279 3,175 2,253 -
Tax 1,164 173 -142 -184 -261 -441 -126 -
NP -18,504 -8,288 -1,960 1,428 3,018 2,734 2,127 -
-
NP to SH -18,504 -8,288 -1,960 1,428 3,018 2,734 2,127 -
-
Tax Rate - - - 11.41% 7.96% 13.89% 5.59% -
Total Cost 28,669 25,014 29,233 28,966 28,850 21,149 10,794 91.67%
-
Net Worth -2,559 5,130 12,790 18,355 23,236 20,233 19,321 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth -2,559 5,130 12,790 18,355 23,236 20,233 19,321 -
NOSH 255,979 256,547 255,806 262,222 258,181 252,916 214,680 12.43%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -182.04% -49.55% -7.19% 4.70% 9.47% 11.45% 16.46% -
ROE 0.00% -161.53% -15.32% 7.78% 12.99% 13.51% 11.01% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.97 6.52 10.66 11.59 12.34 9.44 6.02 -24.21%
EPS -7.23 -3.23 -0.77 0.54 1.17 1.08 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.02 0.05 0.07 0.09 0.08 0.09 -
Adjusted Per Share Value based on latest NOSH - 262,222
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.70 1.15 1.87 2.09 2.19 1.64 0.89 -14.78%
EPS -1.27 -0.57 -0.13 0.10 0.21 0.19 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0018 0.0035 0.0088 0.0126 0.016 0.0139 0.0133 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.09 0.14 0.17 0.23 0.31 0.46 0.48 -
P/RPS 2.27 2.15 1.59 1.98 2.51 4.87 7.98 -56.71%
P/EPS -1.25 -4.33 -22.19 42.23 26.52 42.55 48.45 -
EY -80.32 -23.08 -4.51 2.37 3.77 2.35 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.00 3.40 3.29 3.44 5.75 5.33 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 24/11/04 23/08/04 28/05/04 - - -
Price 0.05 0.12 0.17 0.19 0.28 0.00 0.00 -
P/RPS 1.26 1.84 1.59 1.64 2.27 0.00 0.00 -
P/EPS -0.69 -3.71 -22.19 34.89 23.95 0.00 0.00 -
EY -144.57 -26.92 -4.51 2.87 4.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.00 3.40 2.71 3.11 0.00 0.00 -

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