[NOVAMSC] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 213.48%
YoY- 82.14%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 38,252 29,564 22,024 21,144 20,924 17,156 17,300 14.12%
PBT 1,012 884 2,784 1,216 1,456 432 -1,956 -
Tax 0 0 0 1,436 0 0 0 -
NP 1,012 884 2,784 2,652 1,456 432 -1,956 -
-
NP to SH 3,468 3,656 2,468 2,652 1,456 432 -1,956 -
-
Tax Rate 0.00% 0.00% 0.00% -118.09% 0.00% 0.00% - -
Total Cost 37,240 28,680 19,240 18,492 19,468 16,724 19,256 11.60%
-
Net Worth 101,150 146,239 25,405 26,600 19,854 21,599 14,382 38.37%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 101,150 146,239 25,405 26,600 19,854 21,599 14,382 38.37%
NOSH 1,445,000 1,827,999 362,941 380,000 330,909 360,000 287,647 30.83%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.65% 2.99% 12.64% 12.54% 6.96% 2.52% -11.31% -
ROE 3.43% 2.50% 9.71% 9.97% 7.33% 2.00% -13.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.65 1.62 6.07 5.56 6.32 4.77 6.01 -12.74%
EPS 0.24 0.20 0.68 0.32 0.44 0.12 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.07 0.07 0.06 0.06 0.05 5.76%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.70 2.09 1.56 1.49 1.48 1.21 1.22 14.14%
EPS 0.25 0.26 0.17 0.19 0.10 0.03 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.1033 0.018 0.0188 0.014 0.0153 0.0102 38.30%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.07 0.07 0.06 0.06 0.05 0.12 0.11 -
P/RPS 2.64 4.33 0.99 1.08 0.79 2.52 1.83 6.29%
P/EPS 29.17 35.00 8.82 8.60 11.36 100.00 -16.18 -
EY 3.43 2.86 11.33 11.63 8.80 1.00 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.86 0.86 0.83 2.00 2.20 -12.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 25/08/11 26/08/10 26/08/09 14/08/08 28/08/07 30/08/06 -
Price 0.08 0.065 0.06 0.06 0.06 0.09 0.09 -
P/RPS 3.02 4.02 0.99 1.08 0.95 1.89 1.50 12.35%
P/EPS 33.33 32.50 8.82 8.60 13.64 75.00 -13.24 -
EY 3.00 3.08 11.33 11.63 7.33 1.33 -7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.81 0.86 0.86 1.00 1.50 1.80 -7.32%

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