[NOVAMSC] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 163.45%
YoY- 242.59%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 53,019 42,347 24,236 12,854 72,974 58,931 39,957 20.77%
PBT 2,654 5,355 4,292 543 -4,441 979 798 122.97%
Tax 3,915 3,915 0 0 -33 322 299 456.40%
NP 6,569 9,270 4,292 543 -4,474 1,301 1,097 230.11%
-
NP to SH 8,235 10,838 9,700 1,665 -2,624 2,052 1,377 229.83%
-
Tax Rate -147.51% -73.11% 0.00% 0.00% - -32.89% -37.47% -
Total Cost 46,450 33,077 19,944 12,311 77,448 57,630 38,860 12.64%
-
Net Worth 52,609 60,125 52,609 43,262 40,994 40,994 47,826 6.56%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 52,609 60,125 52,609 43,262 40,994 40,994 47,826 6.56%
NOSH 751,564 751,564 751,564 751,564 683,240 683,240 683,240 6.56%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 12.39% 21.89% 17.71% 4.22% -6.13% 2.21% 2.75% -
ROE 15.65% 18.03% 18.44% 3.85% -6.40% 5.01% 2.88% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 7.05 5.63 3.22 1.86 10.68 8.63 5.85 13.25%
EPS 1.12 1.48 1.35 0.24 -0.38 0.30 0.20 215.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.07 0.0627 0.06 0.06 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.75 2.99 1.71 0.91 5.16 4.16 2.82 20.94%
EPS 0.58 0.77 0.69 0.12 -0.19 0.14 0.10 223.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0425 0.0372 0.0306 0.029 0.029 0.0338 6.60%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.125 0.105 0.165 0.135 0.10 0.13 0.08 -
P/RPS 1.77 1.86 5.12 7.25 0.94 1.51 1.37 18.64%
P/EPS 11.41 7.28 12.78 55.95 -26.04 43.29 39.69 -56.47%
EY 8.77 13.73 7.82 1.79 -3.84 2.31 2.52 129.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.31 2.36 2.15 1.67 2.17 1.14 35.12%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 -
Price 0.095 0.12 0.14 0.165 0.105 0.115 0.105 -
P/RPS 1.35 2.13 4.34 8.86 0.98 1.33 1.80 -17.46%
P/EPS 8.67 8.32 10.85 68.38 -27.34 38.29 52.10 -69.77%
EY 11.53 12.02 9.22 1.46 -3.66 2.61 1.92 230.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.50 2.00 2.63 1.75 1.92 1.50 -6.32%

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