[NOVAMSC] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -124.04%
YoY- 97.87%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 19,737 18,435 17,493 17,873 18,478 17,684 17,720 7.43%
PBT -1,262 -2,076 -2,332 -164 708 1,150 553 -
Tax -7 -7 -7 -5 -5 -5 -5 25.06%
NP -1,269 -2,083 -2,339 -169 703 1,145 548 -
-
NP to SH -1,269 -2,083 -2,339 -169 703 1,145 548 -
-
Tax Rate - - - - 0.71% 0.43% 0.90% -
Total Cost 21,006 20,518 19,832 18,042 17,775 16,539 17,172 14.33%
-
Net Worth 20,866 19,854 20,362 19,846 20,039 21,599 15,055 24.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 20,866 19,854 20,362 19,846 20,039 21,599 15,055 24.23%
NOSH 347,777 330,909 339,375 330,769 333,999 360,000 301,111 10.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -6.43% -11.30% -13.37% -0.95% 3.80% 6.47% 3.09% -
ROE -6.08% -10.49% -11.49% -0.85% 3.51% 5.30% 3.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.68 5.57 5.15 5.40 5.53 4.91 5.88 -2.27%
EPS -0.36 -0.63 -0.69 -0.05 0.21 0.32 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.06 0.06 0.05 12.88%
Adjusted Per Share Value based on latest NOSH - 330,769
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.39 1.30 1.24 1.26 1.31 1.25 1.25 7.31%
EPS -0.09 -0.15 -0.17 -0.01 0.05 0.08 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.014 0.0144 0.014 0.0142 0.0153 0.0106 24.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.05 0.05 0.08 0.09 0.09 0.12 0.14 -
P/RPS 0.88 0.90 1.55 1.67 1.63 2.44 2.38 -48.39%
P/EPS -13.70 -7.94 -11.61 -176.15 42.76 37.73 76.93 -
EY -7.30 -12.59 -8.62 -0.57 2.34 2.65 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 1.33 1.50 1.50 2.00 2.80 -55.44%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 14/08/08 28/05/08 25/02/08 28/11/07 28/08/07 29/05/07 -
Price 0.05 0.06 0.06 0.08 0.09 0.09 0.12 -
P/RPS 0.88 1.08 1.16 1.48 1.63 1.83 2.04 -42.82%
P/EPS -13.70 -9.53 -8.71 -156.58 42.76 28.30 65.94 -
EY -7.30 -10.49 -11.49 -0.64 2.34 3.53 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.00 1.33 1.50 1.50 2.40 -50.63%

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