[NOVAMSC] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -22.15%
YoY- 433.89%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 31,255 29,678 23,256 21,604 20,965 17,873 16,463 11.26%
PBT -3,842 -5,751 1,669 769 -294 -164 -7,915 -11.33%
Tax -5 -5 -10 236 -7 -5 -7 -5.44%
NP -3,847 -5,756 1,659 1,005 -301 -169 -7,922 -11.33%
-
NP to SH -3,242 -5,113 1,212 1,005 -301 -169 -7,922 -13.82%
-
Tax Rate - - 0.60% -30.69% - - - -
Total Cost 35,102 35,434 21,597 20,599 21,266 18,042 24,385 6.25%
-
Net Worth 23,812 24,702 103,199 29,400 21,599 19,846 14,750 8.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 23,812 24,702 103,199 29,400 21,599 19,846 14,750 8.30%
NOSH 396,880 411,709 1,289,999 420,000 360,000 330,769 295,000 5.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -12.31% -19.39% 7.13% 4.65% -1.44% -0.95% -48.12% -
ROE -13.61% -20.70% 1.17% 3.42% -1.39% -0.85% -53.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.88 7.21 1.80 5.14 5.82 5.40 5.58 5.91%
EPS -0.82 -1.24 0.09 0.24 -0.08 -0.05 -2.69 -17.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.08 0.07 0.06 0.06 0.05 3.08%
Adjusted Per Share Value based on latest NOSH - 420,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.21 2.10 1.64 1.53 1.48 1.26 1.16 11.33%
EPS -0.23 -0.36 0.09 0.07 -0.02 -0.01 -0.56 -13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0175 0.0729 0.0208 0.0153 0.014 0.0104 8.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.06 0.06 0.07 0.07 0.05 0.09 0.10 -
P/RPS 0.76 0.83 3.88 1.36 0.86 1.67 1.79 -13.29%
P/EPS -7.35 -4.83 74.50 29.25 -59.80 -176.15 -3.72 12.00%
EY -13.61 -20.70 1.34 3.42 -1.67 -0.57 -26.85 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.88 1.00 0.83 1.50 2.00 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 16/02/11 23/02/10 23/02/09 25/02/08 07/02/07 -
Price 0.06 0.08 0.08 0.07 0.05 0.08 0.12 -
P/RPS 0.76 1.11 4.44 1.36 0.86 1.48 2.15 -15.89%
P/EPS -7.35 -6.44 85.15 29.25 -59.80 -156.58 -4.47 8.63%
EY -13.61 -15.52 1.17 3.42 -1.67 -0.64 -22.38 -7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 1.00 1.00 0.83 1.33 2.40 -13.56%

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