[NOVAMSC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 100.61%
YoY- 123.73%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 14,679 11,640 8,801 4,440 10,171 8,747 8,327 45.97%
PBT -9,824 -2,439 310 112 -19,668 -8,565 -2,844 128.68%
Tax -7 0 0 0 1,164 -7 -7 0.00%
NP -9,831 -2,439 310 112 -18,504 -8,572 -2,851 128.41%
-
NP to SH -9,831 -2,439 310 112 -18,504 -8,572 -2,851 128.41%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 24,510 14,079 8,491 4,328 28,675 17,319 11,178 68.86%
-
Net Worth 13,393 21,208 -2,583 -2,799 -2,559 5,117 12,842 2.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 13,393 21,208 -2,583 -2,799 -2,559 5,117 12,842 2.84%
NOSH 267,874 265,108 258,333 280,000 255,933 255,880 256,846 2.84%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -66.97% -20.95% 3.52% 2.52% -181.93% -98.00% -34.24% -
ROE -73.40% -11.50% 0.00% 0.00% 0.00% -167.50% -22.20% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.48 4.39 3.41 1.59 3.97 3.42 3.24 42.00%
EPS -3.67 -0.92 0.12 0.04 -7.23 -3.35 -1.11 122.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 -0.01 -0.01 -0.01 0.02 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 280,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.04 0.82 0.62 0.31 0.72 0.62 0.59 45.97%
EPS -0.70 -0.17 0.02 0.01 -1.31 -0.61 -0.20 130.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.015 -0.0018 -0.002 -0.0018 0.0036 0.0091 2.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.15 0.06 0.06 0.07 0.09 0.14 0.17 -
P/RPS 2.74 1.37 1.76 4.41 2.26 4.10 5.24 -35.12%
P/EPS -4.09 -6.52 50.00 175.00 -1.24 -4.18 -15.32 -58.57%
EY -24.47 -15.33 2.00 0.57 -80.33 -23.93 -6.53 141.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.75 0.00 0.00 0.00 7.00 3.40 -8.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 27/02/06 23/11/05 30/08/05 31/05/05 28/02/05 24/11/04 -
Price 0.11 0.08 0.05 0.07 0.05 0.12 0.17 -
P/RPS 2.01 1.82 1.47 4.41 1.26 3.51 5.24 -47.23%
P/EPS -3.00 -8.70 41.67 175.00 -0.69 -3.58 -15.32 -66.31%
EY -33.36 -11.50 2.40 0.57 -144.60 -27.92 -6.53 196.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.00 0.00 0.00 0.00 6.00 3.40 -25.20%

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