[NOVAMSC] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
07-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 2.01%
YoY- 77.98%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 17,177 17,049 13,576 13,425 11,640 8,747 23,883 -5.34%
PBT 709 785 -1,252 -537 -2,439 -8,565 3,175 -22.09%
Tax 236 0 0 0 0 -7 -441 -
NP 945 785 -1,252 -537 -2,439 -8,572 2,734 -16.21%
-
NP to SH 945 785 -1,252 -537 -2,439 -8,572 2,734 -16.21%
-
Tax Rate -33.29% 0.00% - - - - 13.89% -
Total Cost 16,232 16,264 14,828 13,962 14,079 17,319 21,149 -4.31%
-
Net Worth 24,814 20,478 19,768 14,916 21,208 5,117 17,782 5.70%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 24,814 20,478 19,768 14,916 21,208 5,117 17,782 5.70%
NOSH 354,499 341,304 329,473 298,333 265,108 255,880 222,276 8.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.50% 4.60% -9.22% -4.00% -20.95% -98.00% 11.45% -
ROE 3.81% 3.83% -6.33% -3.60% -11.50% -167.50% 15.38% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.85 5.00 4.12 4.50 4.39 3.42 10.74 -12.39%
EPS 0.20 0.23 -0.38 -0.18 -0.92 -3.35 1.23 -26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.05 0.08 0.02 0.08 -2.19%
Adjusted Per Share Value based on latest NOSH - 295,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.21 1.21 0.96 0.95 0.82 0.62 1.69 -5.41%
EPS 0.07 0.06 -0.09 -0.04 -0.17 -0.61 0.19 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0145 0.014 0.0105 0.015 0.0036 0.0126 5.62%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.07 0.05 0.09 0.10 0.06 0.14 0.46 -
P/RPS 1.44 1.00 2.18 2.22 1.37 4.10 4.28 -16.58%
P/EPS 26.26 21.74 -23.68 -55.56 -6.52 -4.18 37.40 -5.71%
EY 3.81 4.60 -4.22 -1.80 -15.33 -23.93 2.67 6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.50 2.00 0.75 7.00 5.75 -25.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 25/02/08 07/02/07 27/02/06 28/02/05 25/02/04 -
Price 0.07 0.05 0.08 0.12 0.08 0.12 0.40 -
P/RPS 1.44 1.00 1.94 2.67 1.82 3.51 3.72 -14.61%
P/EPS 26.26 21.74 -21.05 -66.67 -8.70 -3.58 32.52 -3.49%
EY 3.81 4.60 -4.75 -1.50 -11.50 -27.92 3.08 3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.33 2.40 1.00 6.00 5.00 -23.50%

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