[NOVAMSC] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -162.56%
YoY- -142.22%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 17,156 17,300 17,760 19,768 25,664 -9.57%
PBT 432 -1,956 448 -1,860 4,808 -45.22%
Tax 0 0 0 -28 -336 -
NP 432 -1,956 448 -1,888 4,472 -44.22%
-
NP to SH 432 -1,956 448 -1,888 4,472 -44.22%
-
Tax Rate 0.00% - 0.00% - 6.99% -
Total Cost 16,724 19,256 17,312 21,656 21,192 -5.74%
-
Net Worth 21,599 14,382 -2,799 18,355 7,624 29.71%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 21,599 14,382 -2,799 18,355 7,624 29.71%
NOSH 360,000 287,647 280,000 262,222 183,278 18.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.52% -11.31% 2.52% -9.55% 17.43% -
ROE 2.00% -13.60% 0.00% -10.29% 58.65% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.77 6.01 6.34 7.54 14.00 -23.58%
EPS 0.12 -0.68 0.16 -0.72 2.44 -52.88%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 -0.01 0.07 0.0416 9.58%
Adjusted Per Share Value based on latest NOSH - 262,222
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.21 1.22 1.25 1.40 1.81 -9.57%
EPS 0.03 -0.14 0.03 -0.13 0.32 -44.64%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0102 -0.002 0.013 0.0054 29.71%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.12 0.11 0.07 0.23 0.00 -
P/RPS 2.52 1.83 1.10 3.05 0.00 -
P/EPS 100.00 -16.18 43.75 -31.94 0.00 -
EY 1.00 -6.18 2.29 -3.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.20 0.00 3.29 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/07 30/08/06 30/08/05 23/08/04 18/08/03 -
Price 0.09 0.09 0.07 0.19 0.00 -
P/RPS 1.89 1.50 1.10 2.52 0.00 -
P/EPS 75.00 -13.24 43.75 -26.39 0.00 -
EY 1.33 -7.56 2.29 -3.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.80 0.00 2.71 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