[NOVAMSC] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -19.04%
YoY- -554.15%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 22,822 25,938 33,120 29,272 32,498 32,001 36,500 -26.90%
PBT -20,291 -20,672 -9,526 -12,108 -10,855 -9,780 1,214 -
Tax -45 0 0 0 -38 0 0 -
NP -20,336 -20,672 -9,526 -12,108 -10,893 -9,780 1,214 -
-
NP to SH -19,607 -19,522 -8,654 -11,808 -9,919 -9,121 1,560 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 43,158 46,610 42,646 41,380 43,391 41,781 35,286 14.38%
-
Net Worth 49,823 54 64,364 62,795 66,207 65,923 67,886 -18.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 49,823 54 64,364 62,795 66,207 65,923 67,886 -18.65%
NOSH 1,168,438 1,163,423 1,161,523 1,156,603 1,133,905 1,093,310 1,007,089 10.42%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -89.11% -79.70% -28.76% -41.36% -33.52% -30.56% 3.33% -
ROE -39.35% -35,824.04% -13.45% -18.80% -14.98% -13.84% 2.30% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.95 2,227.54 2.86 2.47 2.88 3.02 3.94 -37.45%
EPS -1.69 -1.69 -0.76 -1.00 -1.02 -0.99 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0426 0.0468 0.0555 0.053 0.0587 0.0623 0.0733 -30.38%
Adjusted Per Share Value based on latest NOSH - 1,156,603
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.57 1.78 2.27 2.01 2.23 2.20 2.51 -26.88%
EPS -1.35 -1.34 -0.59 -0.81 -0.68 -0.63 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.00 0.0442 0.0431 0.0455 0.0453 0.0466 -18.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.085 0.105 0.13 0.135 0.09 0.09 0.08 -
P/RPS 4.36 0.00 4.55 5.46 3.12 2.98 2.03 66.54%
P/EPS -5.07 -0.01 -17.42 -13.55 -10.23 -10.44 47.49 -
EY -19.72 -15,967.14 -5.74 -7.38 -9.77 -9.58 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.24 2.34 2.55 1.53 1.44 1.09 49.93%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 30/09/21 28/06/21 25/03/21 25/11/20 -
Price 0.085 0.095 0.105 0.13 0.155 0.105 0.095 -
P/RPS 4.36 0.00 3.68 5.26 5.38 3.47 2.41 48.52%
P/EPS -5.07 -0.01 -14.07 -13.04 -17.63 -12.18 56.40 -
EY -19.72 -17,647.89 -7.11 -7.67 -5.67 -8.21 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.03 1.89 2.45 2.64 1.69 1.30 33.30%

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