[NOVAMSC] YoY Cumulative 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- -12.07%
YoY- -276.77%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 11,636 11,340 9,096 8,339 8,801 8,327 12,921 -1.72%
PBT 625 677 -393 -548 310 -2,844 2,253 -19.22%
Tax 498 0 0 0 0 -7 -126 -
NP 1,123 677 -393 -548 310 -2,851 2,127 -10.08%
-
NP to SH 1,123 677 -393 -548 310 -2,851 2,127 -10.08%
-
Tax Rate -79.68% 0.00% - - 0.00% - 5.59% -
Total Cost 10,513 10,663 9,489 8,887 8,491 11,178 10,794 -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% 3.33% -2.00% -3.17% 0.00% -22.20% 11.44% -
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 3.16 3.35 2.78 2.89 3.41 3.24 6.26 -10.75%
EPS 0.08 0.20 -0.12 -0.19 0.12 -1.11 1.03 -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 0.80 0.78 0.62 0.57 0.60 0.57 0.89 -1.75%
EPS 0.08 0.05 -0.03 -0.04 0.02 -0.20 0.15 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0139 0.0135 0.0119 -0.0018 0.0088 0.0128 -
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 1.90 1.49 3.24 3.11 1.76 5.24 7.67 -20.73%
P/EPS 19.64 25.00 -75.00 -47.37 50.00 -15.32 46.60 -13.40%
EY 5.09 4.00 -1.33 -2.11 2.00 -6.53 2.15 15.43%
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 1.90 1.49 3.24 3.46 1.47 5.24 7.99 -21.27%
P/EPS 19.64 25.00 -75.00 -52.63 41.67 -15.32 48.54 -13.98%
EY 5.09 4.00 -1.33 -1.90 2.40 -6.53 2.06 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