[NOVAMSC] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 23.21%
YoY- -78.76%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 36,900 39,333 43,474 45,612 51,948 53,019 56,462 -24.71%
PBT 2,144 -4,151 2,646 3,752 3,320 2,654 7,140 -55.19%
Tax 0 -16 0 0 0 3,915 5,220 -
NP 2,144 -4,167 2,646 3,752 3,320 6,569 12,360 -68.93%
-
NP to SH 2,600 -3,481 3,065 4,120 3,344 8,235 14,450 -68.16%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% -147.51% -73.11% -
Total Cost 34,756 43,500 40,828 41,860 48,628 46,450 44,102 -14.69%
-
Net Worth 63,230 67,640 60,125 60,125 60,125 52,609 60,125 3.41%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 63,230 67,640 60,125 60,125 60,125 52,609 60,125 3.41%
NOSH 862,125 751,564 751,564 751,564 751,564 751,564 751,564 9.59%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.81% -10.59% 6.09% 8.23% 6.39% 12.39% 21.89% -
ROE 4.11% -5.15% 5.10% 6.85% 5.56% 15.65% 24.03% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.67 5.23 5.78 6.07 6.91 7.05 7.51 -27.16%
EPS 0.32 -0.46 0.41 0.54 0.44 1.12 1.97 -70.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.08 0.08 0.08 0.07 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.53 2.70 2.99 3.13 3.57 3.64 3.88 -24.82%
EPS 0.18 -0.24 0.21 0.28 0.23 0.57 0.99 -67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0465 0.0413 0.0413 0.0413 0.0361 0.0413 3.36%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.045 0.035 0.055 0.08 0.095 0.125 0.105 -
P/RPS 0.96 0.67 0.95 1.32 1.37 1.77 1.40 -22.25%
P/EPS 13.68 -7.56 13.49 14.59 21.35 11.41 5.46 84.57%
EY 7.31 -13.23 7.42 6.85 4.68 8.77 18.31 -45.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.69 1.00 1.19 1.79 1.31 -43.28%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 28/07/20 27/02/20 28/11/19 28/08/19 28/05/19 27/02/19 -
Price 0.08 0.065 0.045 0.055 0.09 0.095 0.12 -
P/RPS 1.71 1.24 0.78 0.91 1.30 1.35 1.60 4.53%
P/EPS 24.32 -14.03 11.03 10.03 20.23 8.67 6.24 147.86%
EY 4.11 -7.13 9.06 9.97 4.94 11.53 16.02 -59.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 0.56 0.69 1.13 1.36 1.50 -23.70%

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