[NOVAMSC] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 20.58%
YoY- 46.9%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 16,463 14,216 14,563 14,678 13,063 10,639 9,663 42.50%
PBT -7,915 -10,676 -10,419 -9,818 -13,542 -16,514 -19,091 -44.30%
Tax -7 -7 -7 -7 1,171 1,171 1,171 -
NP -7,922 -10,683 -10,426 -9,825 -12,371 -15,343 -17,920 -41.88%
-
NP to SH -7,922 -10,683 -10,426 -9,825 -12,371 -15,343 -17,920 -41.88%
-
Tax Rate - - - - - - - -
Total Cost 24,385 24,899 24,989 24,503 25,434 25,982 27,583 -7.86%
-
Net Worth 14,750 17,699 14,382 14,041 21,774 -2,474 -2,799 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 14,750 17,699 14,382 14,041 21,774 -2,474 -2,799 -
NOSH 295,000 295,000 287,647 280,836 272,178 247,500 280,000 3.53%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -48.12% -75.15% -71.59% -66.94% -94.70% -144.21% -185.45% -
ROE -53.71% -60.36% -72.49% -69.97% -56.81% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.58 4.82 5.06 5.23 4.80 4.30 3.45 37.66%
EPS -2.69 -3.62 -3.62 -3.50 -4.55 -6.20 -6.40 -43.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.05 0.05 0.08 -0.01 -0.01 -
Adjusted Per Share Value based on latest NOSH - 280,836
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.26 1.09 1.12 1.12 1.00 0.81 0.74 42.45%
EPS -0.61 -0.82 -0.80 -0.75 -0.95 -1.18 -1.37 -41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0136 0.011 0.0108 0.0167 -0.0019 -0.0021 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.10 0.09 0.11 0.15 0.06 0.06 0.07 -
P/RPS 1.79 1.87 2.17 2.87 1.25 1.40 2.03 -8.02%
P/EPS -3.72 -2.49 -3.03 -4.29 -1.32 -0.97 -1.09 126.17%
EY -26.85 -40.24 -32.95 -23.32 -75.75 -103.32 -91.43 -55.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 2.20 3.00 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 07/02/07 28/11/06 30/08/06 26/05/06 27/02/06 23/11/05 30/08/05 -
Price 0.12 0.10 0.09 0.11 0.08 0.05 0.07 -
P/RPS 2.15 2.08 1.78 2.10 1.67 1.16 2.03 3.89%
P/EPS -4.47 -2.76 -2.48 -3.14 -1.76 -0.81 -1.09 155.54%
EY -22.38 -36.21 -40.27 -31.80 -56.81 -123.98 -91.43 -60.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.67 1.80 2.20 1.00 0.00 0.00 -

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