[NOVAMSC] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 43.97%
YoY- -276.77%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 23,272 22,680 18,192 16,678 17,602 16,654 25,842 -1.72%
PBT 1,250 1,354 -786 -1,096 620 -5,688 4,506 -19.22%
Tax 996 0 0 0 0 -14 -252 -
NP 2,246 1,354 -786 -1,096 620 -5,702 4,254 -10.08%
-
NP to SH 2,246 1,354 -786 -1,096 620 -5,702 4,254 -10.08%
-
Tax Rate -79.68% 0.00% - - 0.00% - 5.59% -
Total Cost 21,026 21,326 18,978 17,774 16,982 22,356 21,588 -0.43%
-
Net Worth 0 20,309 19,649 17,305 -2,583 12,842 18,585 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 0 20,309 19,649 17,305 -2,583 12,842 18,585 -
NOSH 367,647 338,499 327,500 288,421 258,333 256,846 206,504 10.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.65% 5.97% -4.32% -6.57% 3.52% -34.24% 16.46% -
ROE 0.00% 6.67% -4.00% -6.33% 0.00% -44.40% 22.89% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.33 6.70 5.55 5.78 6.81 6.48 12.51 -10.72%
EPS 0.16 0.40 -0.24 -0.38 0.24 -2.22 2.06 -34.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.06 0.06 0.06 -0.01 0.05 0.09 -
Adjusted Per Share Value based on latest NOSH - 295,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.64 1.60 1.29 1.18 1.24 1.18 1.83 -1.80%
EPS 0.16 0.10 -0.06 -0.08 0.04 -0.40 0.30 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0144 0.0139 0.0122 -0.0018 0.0091 0.0131 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.06 0.05 0.09 0.09 0.06 0.17 0.48 -
P/RPS 0.95 0.75 1.62 1.56 0.88 2.62 3.84 -20.75%
P/EPS 9.82 12.50 -37.50 -23.68 25.00 -7.66 23.30 -13.40%
EY 10.18 8.00 -2.67 -4.22 4.00 -13.06 4.29 15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 1.50 1.50 0.00 3.40 5.33 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 26/11/08 28/11/07 28/11/06 23/11/05 24/11/04 13/11/03 -
Price 0.06 0.05 0.09 0.10 0.05 0.17 0.50 -
P/RPS 0.95 0.75 1.62 1.73 0.73 2.62 4.00 -21.28%
P/EPS 9.82 12.50 -37.50 -26.32 20.83 -7.66 24.27 -13.98%
EY 10.18 8.00 -2.67 -3.80 4.80 -13.06 4.12 16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 1.50 1.67 0.00 3.40 5.56 -

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