[NOVAMSC] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 14.38%
YoY- -682.81%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 14,563 14,678 13,063 10,639 9,663 10,165 16,726 -8.84%
PBT -10,419 -9,818 -13,542 -16,514 -19,091 -19,668 -8,461 14.93%
Tax -7 -7 1,171 1,171 1,171 1,164 173 -
NP -10,426 -9,825 -12,371 -15,343 -17,920 -18,504 -8,288 16.58%
-
NP to SH -10,426 -9,825 -12,371 -15,343 -17,920 -18,504 -8,288 16.58%
-
Tax Rate - - - - - - - -
Total Cost 24,989 24,503 25,434 25,982 27,583 28,669 25,014 -0.06%
-
Net Worth 14,382 14,041 21,774 -2,474 -2,799 -2,559 5,130 99.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,382 14,041 21,774 -2,474 -2,799 -2,559 5,130 99.19%
NOSH 287,647 280,836 272,178 247,500 280,000 255,979 256,547 7.94%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -71.59% -66.94% -94.70% -144.21% -185.45% -182.04% -49.55% -
ROE -72.49% -69.97% -56.81% 0.00% 0.00% 0.00% -161.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.06 5.23 4.80 4.30 3.45 3.97 6.52 -15.58%
EPS -3.62 -3.50 -4.55 -6.20 -6.40 -7.23 -3.23 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.08 -0.01 -0.01 -0.01 0.02 84.51%
Adjusted Per Share Value based on latest NOSH - 247,500
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.12 1.12 1.00 0.81 0.74 0.78 1.28 -8.53%
EPS -0.80 -0.75 -0.95 -1.18 -1.37 -1.42 -0.63 17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.011 0.0108 0.0167 -0.0019 -0.0021 -0.002 0.0039 100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.11 0.15 0.06 0.06 0.07 0.09 0.14 -
P/RPS 2.17 2.87 1.25 1.40 2.03 2.27 2.15 0.62%
P/EPS -3.03 -4.29 -1.32 -0.97 -1.09 -1.25 -4.33 -21.23%
EY -32.95 -23.32 -75.75 -103.32 -91.43 -80.32 -23.08 26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.00 0.75 0.00 0.00 0.00 7.00 -53.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 27/02/06 23/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.09 0.11 0.08 0.05 0.07 0.05 0.12 -
P/RPS 1.78 2.10 1.67 1.16 2.03 1.26 1.84 -2.19%
P/EPS -2.48 -3.14 -1.76 -0.81 -1.09 -0.69 -3.71 -23.60%
EY -40.27 -31.80 -56.81 -123.98 -91.43 -144.57 -26.92 30.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.20 1.00 0.00 0.00 0.00 6.00 -55.28%

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