[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -19.98%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 33,122 29,748 27,045 26,457 28,092 33,448 22,822 28.15%
PBT -8,214 -7,932 -13,719 -16,174 -13,740 -7,944 -20,291 -45.24%
Tax 0 0 -56 -58 -34 -28 -45 -
NP -8,214 -7,932 -13,775 -16,233 -13,774 -7,972 -20,336 -45.32%
-
NP to SH -8,008 -7,816 -12,403 -14,306 -11,924 -6,216 -19,607 -44.92%
-
Tax Rate - - - - - - - -
Total Cost 41,336 37,680 40,820 42,690 41,866 41,420 43,158 -2.83%
-
Net Worth 33,621 35,466 37,528 39,239 43,755 47,821 49,823 -23.04%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 33,621 35,466 37,528 39,239 43,755 47,821 49,823 -23.04%
NOSH 1,192,547 1,186,249 1,186,155 1,180,735 1,176,289 1,170,819 1,168,438 1.36%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -24.80% -26.66% -50.93% -61.36% -49.03% -23.83% -89.11% -
ROE -23.82% -22.04% -33.05% -36.46% -27.25% -13.00% -39.35% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.79 2.51 2.28 2.25 2.39 2.86 1.95 26.94%
EPS -0.68 -0.64 -1.05 -1.21 -1.02 -0.52 -1.69 -45.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0299 0.0317 0.0333 0.0373 0.0409 0.0426 -23.84%
Adjusted Per Share Value based on latest NOSH - 1,180,735
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.34 2.10 1.91 1.87 1.98 2.36 1.61 28.28%
EPS -0.57 -0.55 -0.88 -1.01 -0.84 -0.44 -1.39 -44.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0251 0.0265 0.0277 0.0309 0.0338 0.0352 -22.94%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.105 0.11 0.115 0.11 0.10 0.085 0.085 -
P/RPS 3.77 4.39 5.03 4.90 4.18 2.97 4.36 -9.23%
P/EPS -15.58 -16.69 -10.98 -9.06 -9.84 -15.99 -5.07 111.22%
EY -6.42 -5.99 -9.11 -11.04 -10.16 -6.25 -19.72 -52.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.68 3.63 3.30 2.68 2.08 2.00 50.91%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 31/05/23 23/02/23 24/11/22 23/08/22 26/05/22 -
Price 0.11 0.11 0.095 0.11 0.105 0.095 0.085 -
P/RPS 3.95 4.39 4.16 4.90 4.38 3.32 4.36 -6.36%
P/EPS -16.32 -16.69 -9.07 -9.06 -10.33 -17.87 -5.07 117.85%
EY -6.13 -5.99 -11.03 -11.04 -9.68 -5.60 -19.72 -54.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 3.68 3.00 3.30 2.82 2.32 2.00 55.75%

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