[NOVAMSC] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 33.7%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 30,808 33,045 35,661 33,122 29,748 27,045 26,457 10.69%
PBT -12,780 -6,738 -5,106 -8,214 -7,932 -13,719 -16,174 -14.54%
Tax 0 0 0 0 0 -56 -58 -
NP -12,780 -6,738 -5,106 -8,214 -7,932 -13,775 -16,233 -14.75%
-
NP to SH -11,228 -6,202 -5,309 -8,008 -7,816 -12,403 -14,306 -14.92%
-
Tax Rate - - - - - - - -
Total Cost 43,588 39,783 40,767 41,336 37,680 40,820 42,690 1.39%
-
Net Worth 29,900 31,536 33,819 33,621 35,466 37,528 39,239 -16.58%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 29,900 31,536 33,819 33,621 35,466 37,528 39,239 -16.58%
NOSH 1,267,042 1,197,791 1,193,889 1,192,547 1,186,249 1,186,155 1,180,735 4.82%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -41.48% -20.39% -14.32% -24.80% -26.66% -50.93% -61.36% -
ROE -37.55% -19.67% -15.70% -23.82% -22.04% -33.05% -36.46% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.52 2.75 2.98 2.79 2.51 2.28 2.25 7.85%
EPS -0.92 -0.52 -0.44 -0.68 -0.64 -1.05 -1.21 -16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0262 0.0283 0.0283 0.0299 0.0317 0.0333 -18.51%
Adjusted Per Share Value based on latest NOSH - 1,193,889
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.18 2.33 2.52 2.34 2.10 1.91 1.87 10.77%
EPS -0.79 -0.44 -0.38 -0.57 -0.55 -0.88 -1.01 -15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0223 0.0239 0.0238 0.0251 0.0265 0.0277 -16.60%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.215 0.10 0.11 0.105 0.11 0.115 0.11 -
P/RPS 8.52 3.64 3.69 3.77 4.39 5.03 4.90 44.64%
P/EPS -23.37 -19.41 -24.76 -15.58 -16.69 -10.98 -9.06 88.19%
EY -4.28 -5.15 -4.04 -6.42 -5.99 -9.11 -11.04 -46.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 3.82 3.89 3.71 3.68 3.63 3.30 92.12%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 29/05/24 22/02/24 23/11/23 24/08/23 31/05/23 23/02/23 -
Price 0.185 0.115 0.105 0.11 0.11 0.095 0.11 -
P/RPS 7.33 4.19 3.52 3.95 4.39 4.16 4.90 30.83%
P/EPS -20.11 -22.32 -23.63 -16.32 -16.69 -9.07 -9.06 70.24%
EY -4.97 -4.48 -4.23 -6.13 -5.99 -11.03 -11.04 -41.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 4.39 3.71 3.89 3.68 3.00 3.30 73.71%

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