[NOVAMSC] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -116.62%
YoY- -119.74%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 23,256 22,193 22,491 22,271 21,604 21,772 21,531 5.25%
PBT 1,669 1,565 1,178 786 769 793 786 64.97%
Tax -10 -272 -133 226 236 498 359 -
NP 1,659 1,293 1,045 1,012 1,005 1,291 1,145 27.95%
-
NP to SH 1,212 389 -213 -167 1,005 1,291 1,145 3.85%
-
Tax Rate 0.60% 17.38% 11.29% -28.75% -30.69% -62.80% -45.67% -
Total Cost 21,597 20,900 21,446 21,259 20,599 20,481 20,386 3.91%
-
Net Worth 103,199 41,261 25,405 25,900 29,400 0 26,600 146.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 103,199 41,261 25,405 25,900 29,400 0 26,600 146.29%
NOSH 1,289,999 589,444 362,941 370,000 420,000 355,555 380,000 125.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.13% 5.83% 4.65% 4.54% 4.65% 5.93% 5.32% -
ROE 1.17% 0.94% -0.84% -0.64% 3.42% 0.00% 4.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.80 3.77 6.20 6.02 5.14 6.12 5.67 -53.36%
EPS 0.09 0.07 -0.06 -0.05 0.24 0.36 0.30 -55.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.07 0.07 0.00 0.07 9.28%
Adjusted Per Share Value based on latest NOSH - 370,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.64 1.57 1.59 1.57 1.53 1.54 1.52 5.18%
EPS 0.09 0.03 -0.02 -0.01 0.07 0.09 0.08 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.0292 0.018 0.0183 0.0208 0.00 0.0188 146.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.07 0.07 0.06 0.06 0.07 0.06 0.06 -
P/RPS 3.88 1.86 0.97 1.00 1.36 0.98 1.06 136.95%
P/EPS 74.50 106.07 -102.24 -132.93 29.25 16.52 19.91 140.44%
EY 1.34 0.94 -0.98 -0.75 3.42 6.05 5.02 -58.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 0.86 0.86 1.00 0.00 0.86 1.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 15/11/10 26/08/10 25/05/10 23/02/10 24/11/09 26/08/09 -
Price 0.08 0.07 0.06 0.06 0.07 0.06 0.06 -
P/RPS 4.44 1.86 0.97 1.00 1.36 0.98 1.06 159.17%
P/EPS 85.15 106.07 -102.24 -132.93 29.25 16.52 19.91 162.78%
EY 1.17 0.94 -0.98 -0.75 3.42 6.05 5.02 -62.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.86 0.86 1.00 0.00 0.86 10.54%

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