[NOVAMSC] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -76.29%
YoY- -10.28%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,441 32,269 29,678 27,323 26,328 24,443 23,256 29.95%
PBT -4,362 -4,394 -5,751 -853 -194 281 1,669 -
Tax -5 -5 -5 -5 -5 -5 -10 -37.03%
NP -4,367 -4,399 -5,756 -858 -199 276 1,659 -
-
NP to SH -4,052 -4,005 -5,113 349 1,472 1,175 1,212 -
-
Tax Rate - - - - - 1.78% 0.60% -
Total Cost 38,808 36,668 35,434 28,181 26,527 24,167 21,597 47.85%
-
Net Worth 101,150 23,999 24,702 49,599 146,239 24,351 103,199 -1.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 101,150 23,999 24,702 49,599 146,239 24,351 103,199 -1.32%
NOSH 1,445,000 400,000 411,709 620,000 1,827,999 347,878 1,289,999 7.86%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.68% -13.63% -19.39% -3.14% -0.76% 1.13% 7.13% -
ROE -4.01% -16.69% -20.70% 0.70% 1.01% 4.83% 1.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.38 8.07 7.21 4.41 1.44 7.03 1.80 20.48%
EPS -0.28 -1.00 -1.24 0.06 0.08 0.34 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.08 0.08 0.07 0.08 -8.52%
Adjusted Per Share Value based on latest NOSH - 620,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.43 2.28 2.10 1.93 1.86 1.73 1.64 30.00%
EPS -0.29 -0.28 -0.36 0.02 0.10 0.08 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.017 0.0175 0.035 0.1033 0.0172 0.0729 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.07 0.08 0.06 0.06 0.07 0.08 0.07 -
P/RPS 2.94 0.99 0.83 1.36 4.86 1.14 3.88 -16.89%
P/EPS -24.96 -7.99 -4.83 106.59 86.93 23.69 74.50 -
EY -4.01 -12.52 -20.70 0.94 1.15 4.22 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 1.00 0.75 0.88 1.14 0.88 8.90%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 -
Price 0.08 0.06 0.08 0.08 0.065 0.07 0.08 -
P/RPS 3.36 0.74 1.11 1.82 4.51 1.00 4.44 -16.97%
P/EPS -28.53 -5.99 -6.44 142.12 80.72 20.72 85.15 -
EY -3.51 -16.69 -15.52 0.70 1.24 4.83 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.00 1.33 1.00 0.81 1.00 1.00 9.13%

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