[NOVAMSC] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 38.44%
YoY- 145.82%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 25,012 22,384 23,398 18,161 17,177 17,049 13,576 10.71%
PBT 717 -3,888 -4,442 1,591 709 785 -1,252 -
Tax 0 0 0 0 236 0 0 -
NP 717 -3,888 -4,442 1,591 945 785 -1,252 -
-
NP to SH 1,681 -3,201 -3,966 2,323 945 785 -1,252 -
-
Tax Rate 0.00% - - 0.00% -33.29% 0.00% - -
Total Cost 24,295 26,272 27,840 16,570 16,232 16,264 14,828 8.56%
-
Net Worth 56,033 19,799 21,632 46,459 24,814 20,478 19,768 18.94%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 56,033 19,799 21,632 46,459 24,814 20,478 19,768 18.94%
NOSH 933,888 329,999 360,545 580,749 354,499 341,304 329,473 18.94%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.87% -17.37% -18.98% 8.76% 5.50% 4.60% -9.22% -
ROE 3.00% -16.17% -18.33% 5.00% 3.81% 3.83% -6.33% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.68 6.78 6.49 3.13 4.85 5.00 4.12 -6.91%
EPS 0.18 -0.97 -1.10 0.40 0.20 0.23 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.08 0.07 0.06 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 1,289,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.77 1.58 1.65 1.28 1.21 1.20 0.96 10.72%
EPS 0.12 -0.23 -0.28 0.16 0.07 0.06 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.014 0.0153 0.0328 0.0175 0.0145 0.014 18.90%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.065 0.06 0.06 0.07 0.07 0.05 0.09 -
P/RPS 2.43 0.88 0.92 2.24 1.44 1.00 2.18 1.82%
P/EPS 36.11 -6.19 -5.45 17.50 26.26 21.74 -23.68 -
EY 2.77 -16.17 -18.33 5.71 3.81 4.60 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 1.00 0.88 1.00 0.83 1.50 -5.32%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 27/02/12 16/02/11 23/02/10 23/02/09 25/02/08 -
Price 0.07 0.06 0.08 0.08 0.07 0.05 0.08 -
P/RPS 2.61 0.88 1.23 2.56 1.44 1.00 1.94 5.06%
P/EPS 38.89 -6.19 -7.27 20.00 26.26 21.74 -21.05 -
EY 2.57 -16.17 -13.75 5.00 3.81 4.60 -4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.00 1.33 1.00 1.00 0.83 1.33 -2.11%

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