[NOVAMSC] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -123.26%
YoY- -713.12%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 13,063 10,639 9,663 10,165 16,726 27,273 30,394 -42.96%
PBT -13,542 -16,514 -19,091 -19,668 -8,461 -1,818 1,612 -
Tax 1,171 1,171 1,171 1,164 173 -142 -184 -
NP -12,371 -15,343 -17,920 -18,504 -8,288 -1,960 1,428 -
-
NP to SH -12,371 -15,343 -17,920 -18,504 -8,288 -1,960 1,428 -
-
Tax Rate - - - - - - 11.41% -
Total Cost 25,434 25,982 27,583 28,669 25,014 29,233 28,966 -8.28%
-
Net Worth 21,774 -2,474 -2,799 -2,559 5,130 12,790 18,355 12.02%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 21,774 -2,474 -2,799 -2,559 5,130 12,790 18,355 12.02%
NOSH 272,178 247,500 280,000 255,979 256,547 255,806 262,222 2.50%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -94.70% -144.21% -185.45% -182.04% -49.55% -7.19% 4.70% -
ROE -56.81% 0.00% 0.00% 0.00% -161.53% -15.32% 7.78% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.80 4.30 3.45 3.97 6.52 10.66 11.59 -44.34%
EPS -4.55 -6.20 -6.40 -7.23 -3.23 -0.77 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 -0.01 -0.01 -0.01 0.02 0.05 0.07 9.28%
Adjusted Per Share Value based on latest NOSH - 255,979
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.00 0.81 0.74 0.78 1.28 2.09 2.33 -43.01%
EPS -0.95 -1.18 -1.37 -1.42 -0.63 -0.15 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 -0.0019 -0.0021 -0.002 0.0039 0.0098 0.0141 11.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.06 0.06 0.07 0.09 0.14 0.17 0.23 -
P/RPS 1.25 1.40 2.03 2.27 2.15 1.59 1.98 -26.34%
P/EPS -1.32 -0.97 -1.09 -1.25 -4.33 -22.19 42.23 -
EY -75.75 -103.32 -91.43 -80.32 -23.08 -4.51 2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 7.00 3.40 3.29 -62.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 30/08/05 31/05/05 28/02/05 24/11/04 23/08/04 -
Price 0.08 0.05 0.07 0.05 0.12 0.17 0.19 -
P/RPS 1.67 1.16 2.03 1.26 1.84 1.59 1.64 1.21%
P/EPS -1.76 -0.81 -1.09 -0.69 -3.71 -22.19 34.89 -
EY -56.81 -123.98 -91.43 -144.57 -26.92 -4.51 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 0.00 0.00 6.00 3.40 2.71 -48.46%

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