[NOVAMSC] YoY TTM 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- -2.46%
YoY- 30.37%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 21,772 19,737 18,478 14,216 10,639 27,273 12,921 9.07%
PBT 793 -1,262 708 -10,676 -16,514 -1,818 2,253 -15.95%
Tax 498 -7 -5 -7 1,171 -142 -126 -
NP 1,291 -1,269 703 -10,683 -15,343 -1,960 2,127 -7.97%
-
NP to SH 1,291 -1,269 703 -10,683 -15,343 -1,960 2,127 -7.97%
-
Tax Rate -62.80% - 0.71% - - - 5.59% -
Total Cost 20,481 21,006 17,775 24,899 25,982 29,233 10,794 11.25%
-
Net Worth 0 20,866 20,039 17,699 -2,474 12,790 19,321 -
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 20,866 20,039 17,699 -2,474 12,790 19,321 -
NOSH 355,555 347,777 333,999 295,000 247,500 255,806 214,680 8.76%
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 5.93% -6.43% 3.80% -75.15% -144.21% -7.19% 16.46% -
ROE 0.00% -6.08% 3.51% -60.36% 0.00% -15.32% 11.01% -
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 6.12 5.68 5.53 4.82 4.30 10.66 6.02 0.27%
EPS 0.36 -0.36 0.21 -3.62 -6.20 -0.77 0.99 -15.50%
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 1.54 1.39 1.31 1.00 0.75 1.93 0.91 9.15%
EPS 0.09 -0.09 0.05 -0.75 -1.08 -0.14 0.15 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0147 0.0142 0.0125 -0.0017 0.009 0.0137 -
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 0.98 0.88 1.63 1.87 1.40 1.59 7.98 -29.47%
P/EPS 16.52 -13.70 42.76 -2.49 -0.97 -22.19 48.45 -16.40%
EY 6.05 -7.30 2.34 -40.24 -103.32 -4.51 2.06 19.64%
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 - -
Price 0.06 0.05 0.09 0.10 0.05 0.17 0.00 -
P/RPS 0.98 0.88 1.63 2.08 1.16 1.59 0.00 -
P/EPS 16.52 -13.70 42.76 -2.76 -0.81 -22.19 0.00 -
EY 6.05 -7.30 2.34 -36.21 -123.98 -4.51 0.00 -
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 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