[NOVAMSC] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 92.07%
YoY- 47.36%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 27,045 19,843 14,046 8,362 22,822 19,454 16,560 38.72%
PBT -13,719 -12,131 -6,870 -1,986 -20,291 -15,504 -4,763 102.56%
Tax -56 -44 -17 -7 -45 0 0 -
NP -13,775 -12,175 -6,887 -1,993 -20,336 -15,504 -4,763 103.12%
-
NP to SH -12,403 -10,730 -5,962 -1,554 -19,607 -14,642 -4,327 101.91%
-
Tax Rate - - - - - - - -
Total Cost 40,820 32,018 20,933 10,355 43,158 34,958 21,323 54.23%
-
Net Worth 37,528 39,239 43,755 47,821 49,823 54 64,364 -30.23%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 37,528 39,239 43,755 47,821 49,823 54 64,364 -30.23%
NOSH 1,186,155 1,180,735 1,176,289 1,170,819 1,168,438 1,163,423 1,161,523 1.41%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -50.93% -61.36% -49.03% -23.83% -89.11% -79.70% -28.76% -
ROE -33.05% -27.34% -13.63% -3.25% -39.35% -26,868.03% -6.72% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.28 1.68 1.20 0.72 1.95 1,670.65 1.43 36.51%
EPS -1.05 -0.91 -0.51 -0.13 -1.69 -1.27 -0.38 97.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.0333 0.0373 0.0409 0.0426 0.0468 0.0555 -31.18%
Adjusted Per Share Value based on latest NOSH - 1,170,819
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.26 1.65 1.17 0.70 1.90 1.62 1.38 38.97%
EPS -1.03 -0.89 -0.50 -0.13 -1.63 -1.22 -0.36 101.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0327 0.0365 0.0399 0.0415 0.00 0.0537 -30.24%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.115 0.11 0.10 0.085 0.085 0.105 0.13 -
P/RPS 5.03 6.53 8.35 11.89 4.36 0.01 9.10 -32.67%
P/EPS -10.98 -12.08 -19.68 -63.95 -5.07 -0.01 -34.84 -53.72%
EY -9.11 -8.28 -5.08 -1.56 -19.72 -11,975.36 -2.87 116.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.30 2.68 2.08 2.00 2.24 2.34 34.04%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 23/02/23 24/11/22 23/08/22 26/05/22 24/02/22 25/11/21 -
Price 0.095 0.11 0.105 0.095 0.085 0.095 0.105 -
P/RPS 4.16 6.53 8.77 13.28 4.36 0.01 7.35 -31.60%
P/EPS -9.07 -12.08 -20.66 -71.48 -5.07 -0.01 -28.14 -53.02%
EY -11.03 -8.28 -4.84 -1.40 -19.72 -13,235.92 -3.55 113.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.30 2.82 2.32 2.00 2.03 1.89 36.11%

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