[NOVAMSC] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -116.62%
YoY- -119.74%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 30,683 32,269 24,443 22,271 21,476 17,493 17,720 9.57%
PBT -4,616 -4,394 281 786 846 -2,332 553 -
Tax 0 -5 -5 226 0 -7 -5 -
NP -4,616 -4,399 276 1,012 846 -2,339 548 -
-
NP to SH -4,074 -4,005 1,175 -167 846 -2,339 548 -
-
Tax Rate - - 1.78% -28.75% 0.00% - 0.90% -
Total Cost 35,299 36,668 24,167 21,259 20,630 19,832 17,172 12.74%
-
Net Worth 24,222 23,999 24,351 25,900 21,350 20,362 15,055 8.24%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 24,222 23,999 24,351 25,900 21,350 20,362 15,055 8.24%
NOSH 484,444 400,000 347,878 370,000 305,000 339,375 301,111 8.24%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -15.04% -13.63% 1.13% 4.54% 3.94% -13.37% 3.09% -
ROE -16.82% -16.69% 4.83% -0.64% 3.96% -11.49% 3.64% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.33 8.07 7.03 6.02 7.04 5.15 5.88 1.23%
EPS -0.84 -1.00 0.34 -0.05 0.28 -0.69 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.07 0.07 0.07 0.06 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 370,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.35 2.47 1.87 1.71 1.65 1.34 1.36 9.53%
EPS -0.31 -0.31 0.09 -0.01 0.06 -0.18 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0184 0.0187 0.0198 0.0164 0.0156 0.0115 8.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.05 0.08 0.08 0.06 0.05 0.08 0.14 -
P/RPS 0.79 0.99 1.14 1.00 0.71 1.55 2.38 -16.77%
P/EPS -5.95 -7.99 23.69 -132.93 18.03 -11.61 76.93 -
EY -16.82 -12.52 4.22 -0.75 5.55 -8.62 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 1.14 0.86 0.71 1.33 2.80 -15.75%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 28/05/08 29/05/07 -
Price 0.06 0.06 0.07 0.06 0.06 0.06 0.12 -
P/RPS 0.95 0.74 1.00 1.00 0.85 1.16 2.04 -11.94%
P/EPS -7.13 -5.99 20.72 -132.93 21.63 -8.71 65.94 -
EY -14.02 -16.69 4.83 -0.75 4.62 -11.49 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 1.00 0.86 0.86 1.00 2.40 -10.90%

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