[NOVAMSC] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 28.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 27,273 30,394 31,868 23,883 12,921 6,416 0 -
PBT -1,818 1,612 3,279 3,175 2,253 1,202 0 -
Tax -142 -184 -261 -441 -126 -84 0 -
NP -1,960 1,428 3,018 2,734 2,127 1,118 0 -
-
NP to SH -1,960 1,428 3,018 2,734 2,127 1,118 0 -
-
Tax Rate - 11.41% 7.96% 13.89% 5.59% 6.99% - -
Total Cost 29,233 28,966 28,850 21,149 10,794 5,298 0 -
-
Net Worth 12,790 18,355 23,236 20,233 19,321 7,624 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 12,790 18,355 23,236 20,233 19,321 7,624 0 -
NOSH 255,806 262,222 258,181 252,916 214,680 183,278 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -7.19% 4.70% 9.47% 11.45% 16.46% 17.43% 0.00% -
ROE -15.32% 7.78% 12.99% 13.51% 11.01% 14.66% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.66 11.59 12.34 9.44 6.02 3.50 0.00 -
EPS -0.77 0.54 1.17 1.08 0.99 0.61 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.09 0.08 0.09 0.0416 0.00 -
Adjusted Per Share Value based on latest NOSH - 252,916
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.93 2.15 2.25 1.69 0.91 0.45 0.00 -
EPS -0.14 0.10 0.21 0.19 0.15 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.013 0.0164 0.0143 0.0137 0.0054 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 0.17 0.23 0.31 0.46 0.48 0.00 0.00 -
P/RPS 1.59 1.98 2.51 4.87 7.98 0.00 0.00 -
P/EPS -22.19 42.23 26.52 42.55 48.45 0.00 0.00 -
EY -4.51 2.37 3.77 2.35 2.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.29 3.44 5.75 5.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 23/08/04 28/05/04 - - - - -
Price 0.17 0.19 0.28 0.00 0.00 0.00 0.00 -
P/RPS 1.59 1.64 2.27 0.00 0.00 0.00 0.00 -
P/EPS -22.19 34.89 23.95 0.00 0.00 0.00 0.00 -
EY -4.51 2.87 4.17 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 3.40 2.71 3.11 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