[NOVAMSC] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
07-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 25.84%
YoY- 35.96%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 21,604 20,965 17,873 16,463 13,063 16,726 23,883 -1.65%
PBT 769 -294 -164 -7,915 -13,542 -8,461 3,175 -21.03%
Tax 236 -7 -5 -7 1,171 173 -441 -
NP 1,005 -301 -169 -7,922 -12,371 -8,288 2,734 -15.34%
-
NP to SH 1,005 -301 -169 -7,922 -12,371 -8,288 2,734 -15.34%
-
Tax Rate -30.69% - - - - - 13.89% -
Total Cost 20,599 21,266 18,042 24,385 25,434 25,014 21,149 -0.43%
-
Net Worth 29,400 21,599 19,846 14,750 21,774 5,130 20,233 6.41%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 29,400 21,599 19,846 14,750 21,774 5,130 20,233 6.41%
NOSH 420,000 360,000 330,769 295,000 272,178 256,547 252,916 8.81%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.65% -1.44% -0.95% -48.12% -94.70% -49.55% 11.45% -
ROE 3.42% -1.39% -0.85% -53.71% -56.81% -161.53% 13.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.14 5.82 5.40 5.58 4.80 6.52 9.44 -9.62%
EPS 0.24 -0.08 -0.05 -2.69 -4.55 -3.23 1.08 -22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.05 0.08 0.02 0.08 -2.19%
Adjusted Per Share Value based on latest NOSH - 295,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.65 1.61 1.37 1.26 1.00 1.28 1.83 -1.70%
EPS 0.08 -0.02 -0.01 -0.61 -0.95 -0.63 0.21 -14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0165 0.0152 0.0113 0.0167 0.0039 0.0155 6.40%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.07 0.05 0.09 0.10 0.06 0.14 0.46 -
P/RPS 1.36 0.86 1.67 1.79 1.25 2.15 4.87 -19.13%
P/EPS 29.25 -59.80 -176.15 -3.72 -1.32 -4.33 42.55 -6.05%
EY 3.42 -1.67 -0.57 -26.85 -75.75 -23.08 2.35 6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.50 2.00 0.75 7.00 5.75 -25.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 25/02/08 07/02/07 27/02/06 28/02/05 - -
Price 0.07 0.05 0.08 0.12 0.08 0.12 0.00 -
P/RPS 1.36 0.86 1.48 2.15 1.67 1.84 0.00 -
P/EPS 29.25 -59.80 -156.58 -4.47 -1.76 -3.71 0.00 -
EY 3.42 -1.67 -0.64 -22.38 -56.81 -26.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.33 2.40 1.00 6.00 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