[NOVAMSC] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 108.94%
YoY- 110.98%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 17,493 17,873 18,478 17,684 17,720 16,463 14,216 14.81%
PBT -2,332 -164 708 1,150 553 -7,915 -10,676 -63.69%
Tax -7 -5 -5 -5 -5 -7 -7 0.00%
NP -2,339 -169 703 1,145 548 -7,922 -10,683 -63.63%
-
NP to SH -2,339 -169 703 1,145 548 -7,922 -10,683 -63.63%
-
Tax Rate - - 0.71% 0.43% 0.90% - - -
Total Cost 19,832 18,042 17,775 16,539 17,172 24,385 24,899 -14.06%
-
Net Worth 20,362 19,846 20,039 21,599 15,055 14,750 17,699 9.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 20,362 19,846 20,039 21,599 15,055 14,750 17,699 9.78%
NOSH 339,375 330,769 333,999 360,000 301,111 295,000 295,000 9.78%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -13.37% -0.95% 3.80% 6.47% 3.09% -48.12% -75.15% -
ROE -11.49% -0.85% 3.51% 5.30% 3.64% -53.71% -60.36% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.15 5.40 5.53 4.91 5.88 5.58 4.82 4.50%
EPS -0.69 -0.05 0.21 0.32 0.18 -2.69 -3.62 -66.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.05 0.05 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 360,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.24 1.26 1.31 1.25 1.25 1.16 1.00 15.40%
EPS -0.17 -0.01 0.05 0.08 0.04 -0.56 -0.75 -62.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.014 0.0142 0.0153 0.0106 0.0104 0.0125 9.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.08 0.09 0.09 0.12 0.14 0.10 0.09 -
P/RPS 1.55 1.67 1.63 2.44 2.38 1.79 1.87 -11.75%
P/EPS -11.61 -176.15 42.76 37.73 76.93 -3.72 -2.49 178.83%
EY -8.62 -0.57 2.34 2.65 1.30 -26.85 -40.24 -64.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.50 1.50 2.00 2.80 2.00 1.50 -7.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 25/02/08 28/11/07 28/08/07 29/05/07 07/02/07 28/11/06 -
Price 0.06 0.08 0.09 0.09 0.12 0.12 0.10 -
P/RPS 1.16 1.48 1.63 1.83 2.04 2.15 2.08 -32.22%
P/EPS -8.71 -156.58 42.76 28.30 65.94 -4.47 -2.76 114.99%
EY -11.49 -0.64 2.34 3.53 1.52 -22.38 -36.21 -53.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 1.50 1.50 2.40 2.40 1.67 -28.93%

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