[NOVAMSC] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -6.12%
YoY- 41.82%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 21,531 18,435 17,684 14,563 9,663 30,394 6,416 22.33%
PBT 786 -2,076 1,150 -10,419 -19,091 1,612 1,202 -6.82%
Tax 359 -7 -5 -7 1,171 -184 -84 -
NP 1,145 -2,083 1,145 -10,426 -17,920 1,428 1,118 0.39%
-
NP to SH 1,145 -2,083 1,145 -10,426 -17,920 1,428 1,118 0.39%
-
Tax Rate -45.67% - 0.43% - - 11.41% 6.99% -
Total Cost 20,386 20,518 16,539 24,989 27,583 28,966 5,298 25.15%
-
Net Worth 26,600 19,854 21,599 14,382 -2,799 18,355 7,624 23.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 26,600 19,854 21,599 14,382 -2,799 18,355 7,624 23.13%
NOSH 380,000 330,909 360,000 287,647 280,000 262,222 183,278 12.90%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.32% -11.30% 6.47% -71.59% -185.45% 4.70% 17.43% -
ROE 4.30% -10.49% 5.30% -72.49% 0.00% 7.78% 14.66% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.67 5.57 4.91 5.06 3.45 11.59 3.50 8.36%
EPS 0.30 -0.63 0.32 -3.62 -6.40 0.54 0.61 -11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.05 -0.01 0.07 0.0416 9.05%
Adjusted Per Share Value based on latest NOSH - 287,647
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.48 1.27 1.21 1.00 0.66 2.09 0.44 22.38%
EPS 0.08 -0.14 0.08 -0.72 -1.23 0.10 0.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0136 0.0148 0.0099 -0.0019 0.0126 0.0052 23.30%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.06 0.05 0.12 0.11 0.07 0.23 0.00 -
P/RPS 1.06 0.90 2.44 2.17 2.03 1.98 0.00 -
P/EPS 19.91 -7.94 37.73 -3.03 -1.09 42.23 0.00 -
EY 5.02 -12.59 2.65 -32.95 -91.43 2.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 2.00 2.20 0.00 3.29 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 14/08/08 28/08/07 30/08/06 30/08/05 23/08/04 - -
Price 0.06 0.06 0.09 0.09 0.07 0.19 0.00 -
P/RPS 1.06 1.08 1.83 1.78 2.03 1.64 0.00 -
P/EPS 19.91 -9.53 28.30 -2.48 -1.09 34.89 0.00 -
EY 5.02 -10.49 3.53 -40.27 -91.43 2.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 1.50 1.80 0.00 2.71 0.00 -

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