[NOVAMSC] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
07-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 34.67%
YoY- 77.98%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 22,902 22,732 18,101 17,900 15,520 11,662 31,844 -5.34%
PBT 945 1,046 -1,669 -716 -3,252 -11,420 4,233 -22.09%
Tax 314 0 0 0 0 -9 -588 -
NP 1,260 1,046 -1,669 -716 -3,252 -11,429 3,645 -16.21%
-
NP to SH 1,260 1,046 -1,669 -716 -3,252 -11,429 3,645 -16.21%
-
Tax Rate -33.23% 0.00% - - - - 13.89% -
Total Cost 21,642 21,685 19,770 18,616 18,772 23,091 28,198 -4.31%
-
Net Worth 24,814 20,478 19,768 14,916 21,208 5,117 17,782 5.70%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 24,814 20,478 19,768 14,916 21,208 5,117 17,782 5.70%
NOSH 354,499 341,304 329,473 298,333 265,108 255,880 222,276 8.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.50% 4.60% -9.22% -4.00% -20.95% -98.00% 11.45% -
ROE 5.08% 5.11% -8.44% -4.80% -15.33% -223.33% 20.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.46 6.66 5.49 6.00 5.85 4.56 14.33 -12.42%
EPS 0.27 0.31 -0.51 -0.24 -1.23 -4.47 1.64 -25.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.05 0.08 0.02 0.08 -2.19%
Adjusted Per Share Value based on latest NOSH - 295,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.62 1.61 1.28 1.26 1.10 0.82 2.25 -5.32%
EPS 0.09 0.07 -0.12 -0.05 -0.23 -0.81 0.26 -16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0145 0.014 0.0105 0.015 0.0036 0.0126 5.62%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.07 0.05 0.09 0.10 0.06 0.14 0.46 -
P/RPS 1.08 0.75 1.64 1.67 1.02 3.07 3.21 -16.58%
P/EPS 19.69 16.30 -17.76 -41.67 -4.89 -3.13 28.05 -5.72%
EY 5.08 6.13 -5.63 -2.40 -20.44 -31.90 3.57 6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.50 2.00 0.75 7.00 5.75 -25.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 25/02/08 07/02/07 27/02/06 28/02/05 25/02/04 -
Price 0.07 0.05 0.08 0.12 0.08 0.12 0.40 -
P/RPS 1.08 0.75 1.46 2.00 1.37 2.63 2.79 -14.61%
P/EPS 19.69 16.30 -15.79 -50.00 -6.52 -2.69 24.39 -3.50%
EY 5.08 6.13 -6.33 -2.00 -15.33 -37.22 4.10 3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.33 2.40 1.00 6.00 5.00 -23.50%

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