[NOVAMSC] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 12.75%
YoY- 201.73%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 36,022 27,323 22,193 21,772 19,737 18,478 14,216 16.74%
PBT -4,163 -853 1,565 793 -1,262 708 -10,676 -14.51%
Tax -5 -5 -272 498 -7 -5 -7 -5.44%
NP -4,168 -858 1,293 1,291 -1,269 703 -10,683 -14.50%
-
NP to SH -3,733 349 389 1,291 -1,269 703 -10,683 -16.06%
-
Tax Rate - - 17.38% -62.80% - 0.71% - -
Total Cost 40,190 28,181 20,900 20,481 21,006 17,775 24,899 8.29%
-
Net Worth 29,983 49,599 41,261 0 20,866 20,039 17,699 9.17%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 29,983 49,599 41,261 0 20,866 20,039 17,699 9.17%
NOSH 428,333 620,000 589,444 355,555 347,777 333,999 295,000 6.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -11.57% -3.14% 5.83% 5.93% -6.43% 3.80% -75.15% -
ROE -12.45% 0.70% 0.94% 0.00% -6.08% 3.51% -60.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.41 4.41 3.77 6.12 5.68 5.53 4.82 9.71%
EPS -0.87 0.06 0.07 0.36 -0.36 0.21 -3.62 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.07 0.00 0.06 0.06 0.06 2.60%
Adjusted Per Share Value based on latest NOSH - 355,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.47 1.88 1.52 1.50 1.36 1.27 0.98 16.64%
EPS -0.26 0.02 0.03 0.09 -0.09 0.05 -0.73 -15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0341 0.0283 0.00 0.0143 0.0138 0.0122 9.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.06 0.06 0.07 0.06 0.05 0.09 0.09 -
P/RPS 0.71 1.36 1.86 0.98 0.88 1.63 1.87 -14.89%
P/EPS -6.88 106.59 106.07 16.52 -13.70 42.76 -2.49 18.43%
EY -14.53 0.94 0.94 6.05 -7.30 2.34 -40.24 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 1.00 0.00 0.83 1.50 1.50 -8.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 14/11/11 15/11/10 24/11/09 26/11/08 28/11/07 28/11/06 -
Price 0.06 0.08 0.07 0.06 0.05 0.09 0.10 -
P/RPS 0.71 1.82 1.86 0.98 0.88 1.63 2.08 -16.38%
P/EPS -6.88 142.12 106.07 16.52 -13.70 42.76 -2.76 16.42%
EY -14.53 0.70 0.94 6.05 -7.30 2.34 -36.21 -14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 1.00 0.00 0.83 1.50 1.67 -10.46%

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