[NOVAMSC] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -6.12%
YoY- 41.82%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 17,720 16,463 14,216 14,563 14,678 13,063 10,639 40.55%
PBT 553 -7,915 -10,676 -10,419 -9,818 -13,542 -16,514 -
Tax -5 -7 -7 -7 -7 1,171 1,171 -
NP 548 -7,922 -10,683 -10,426 -9,825 -12,371 -15,343 -
-
NP to SH 548 -7,922 -10,683 -10,426 -9,825 -12,371 -15,343 -
-
Tax Rate 0.90% - - - - - - -
Total Cost 17,172 24,385 24,899 24,989 24,503 25,434 25,982 -24.14%
-
Net Worth 15,055 14,750 17,699 14,382 14,041 21,774 -2,474 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 15,055 14,750 17,699 14,382 14,041 21,774 -2,474 -
NOSH 301,111 295,000 295,000 287,647 280,836 272,178 247,500 13.97%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.09% -48.12% -75.15% -71.59% -66.94% -94.70% -144.21% -
ROE 3.64% -53.71% -60.36% -72.49% -69.97% -56.81% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.88 5.58 4.82 5.06 5.23 4.80 4.30 23.22%
EPS 0.18 -2.69 -3.62 -3.62 -3.50 -4.55 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.05 0.05 0.08 -0.01 -
Adjusted Per Share Value based on latest NOSH - 287,647
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.25 1.16 1.00 1.03 1.04 0.92 0.75 40.61%
EPS 0.04 -0.56 -0.75 -0.74 -0.69 -0.87 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0104 0.0125 0.0102 0.0099 0.0154 -0.0017 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.14 0.10 0.09 0.11 0.15 0.06 0.06 -
P/RPS 2.38 1.79 1.87 2.17 2.87 1.25 1.40 42.48%
P/EPS 76.93 -3.72 -2.49 -3.03 -4.29 -1.32 -0.97 -
EY 1.30 -26.85 -40.24 -32.95 -23.32 -75.75 -103.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.00 1.50 2.20 3.00 0.75 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 07/02/07 28/11/06 30/08/06 26/05/06 27/02/06 23/11/05 -
Price 0.12 0.12 0.10 0.09 0.11 0.08 0.05 -
P/RPS 2.04 2.15 2.08 1.78 2.10 1.67 1.16 45.74%
P/EPS 65.94 -4.47 -2.76 -2.48 -3.14 -1.76 -0.81 -
EY 1.52 -22.38 -36.21 -40.27 -31.80 -56.81 -123.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.40 1.67 1.80 2.20 1.00 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