[NOVAMSC] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 21.67%
YoY- -440.85%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 31,255 36,022 34,441 32,269 29,678 27,323 26,328 12.05%
PBT -3,842 -4,163 -4,362 -4,394 -5,751 -853 -194 625.39%
Tax -5 -5 -5 -5 -5 -5 -5 0.00%
NP -3,847 -4,168 -4,367 -4,399 -5,756 -858 -199 613.86%
-
NP to SH -3,242 -3,733 -4,052 -4,005 -5,113 349 1,472 -
-
Tax Rate - - - - - - - -
Total Cost 35,102 40,190 38,808 36,668 35,434 28,181 26,527 20.42%
-
Net Worth 23,812 29,983 101,150 23,999 24,702 49,599 146,239 -70.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 23,812 29,983 101,150 23,999 24,702 49,599 146,239 -70.01%
NOSH 396,880 428,333 1,445,000 400,000 411,709 620,000 1,827,999 -63.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -12.31% -11.57% -12.68% -13.63% -19.39% -3.14% -0.76% -
ROE -13.61% -12.45% -4.01% -16.69% -20.70% 0.70% 1.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.88 8.41 2.38 8.07 7.21 4.41 1.44 208.93%
EPS -0.82 -0.87 -0.28 -1.00 -1.24 0.06 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.06 0.06 0.08 0.08 -17.37%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.21 2.55 2.43 2.28 2.10 1.93 1.86 12.12%
EPS -0.23 -0.26 -0.29 -0.28 -0.36 0.02 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0212 0.0715 0.017 0.0175 0.035 0.1033 -70.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.06 0.06 0.07 0.08 0.06 0.06 0.07 -
P/RPS 0.76 0.71 2.94 0.99 0.83 1.36 4.86 -70.81%
P/EPS -7.35 -6.88 -24.96 -7.99 -4.83 106.59 86.93 -
EY -13.61 -14.53 -4.01 -12.52 -20.70 0.94 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.00 1.33 1.00 0.75 0.88 8.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 -
Price 0.06 0.06 0.08 0.06 0.08 0.08 0.065 -
P/RPS 0.76 0.71 3.36 0.74 1.11 1.82 4.51 -69.32%
P/EPS -7.35 -6.88 -28.53 -5.99 -6.44 142.12 80.72 -
EY -13.61 -14.53 -3.51 -16.69 -15.52 0.70 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.14 1.00 1.33 1.00 0.81 15.00%

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