[NOVAMSC] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 31,868 31,844 25,842 25,664 0 0 0 -
PBT 3,279 4,233 4,506 4,808 0 0 0 -
Tax -261 -588 -252 -336 0 0 0 -
NP 3,018 3,645 4,254 4,472 0 0 0 -
-
NP to SH 3,018 3,645 4,254 4,472 0 0 0 -
-
Tax Rate 7.96% 13.89% 5.59% 6.99% - - - -
Total Cost 28,850 28,198 21,588 21,192 0 0 0 -
-
Net Worth 20,734 17,782 18,585 7,624 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 20,734 17,782 18,585 7,624 0 0 0 -
NOSH 230,381 222,276 206,504 183,278 0 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.47% 11.45% 16.46% 17.43% 0.00% 0.00% 0.00% -
ROE 14.56% 20.50% 22.89% 58.65% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.83 14.33 12.51 14.00 0.00 0.00 0.00 -
EPS 1.31 1.64 2.06 2.44 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.09 0.0416 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 183,278
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.25 2.25 1.83 1.81 0.00 0.00 0.00 -
EPS 0.21 0.26 0.30 0.32 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0126 0.0131 0.0054 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 0.31 0.46 0.48 0.00 0.00 0.00 0.00 -
P/RPS 2.24 3.21 3.84 0.00 0.00 0.00 0.00 -
P/EPS 23.66 28.05 23.30 0.00 0.00 0.00 0.00 -
EY 4.23 3.57 4.29 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 5.75 5.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 13/11/03 18/08/03 - - - -
Price 0.28 0.40 0.50 0.00 0.00 0.00 0.00 -
P/RPS 2.02 2.79 4.00 0.00 0.00 0.00 0.00 -
P/EPS 21.37 24.39 24.27 0.00 0.00 0.00 0.00 -
EY 4.68 4.10 4.12 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 5.00 5.56 0.00 0.00 0.00 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