[NOVAMSC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 49.02%
YoY- 207.04%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 24,236 12,854 72,974 58,931 39,957 20,565 96,811 -60.24%
PBT 4,292 543 -4,441 979 798 220 -23,448 -
Tax 0 0 -33 322 299 149 1,021 -
NP 4,292 543 -4,474 1,301 1,097 369 -22,427 -
-
NP to SH 9,700 1,665 -2,624 2,052 1,377 486 -20,426 -
-
Tax Rate 0.00% 0.00% - -32.89% -37.47% -67.73% - -
Total Cost 19,944 12,311 77,448 57,630 38,860 20,196 119,238 -69.60%
-
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.07%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 52,609 43,262 40,994 40,994 47,826 40,994 40,994 18.07%
NOSH 751,564 751,564 683,240 683,240 683,240 683,240 683,240 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.71% 4.22% -6.13% 2.21% 2.75% 1.79% -23.17% -
ROE 18.44% 3.85% -6.40% 5.01% 2.88% 1.19% -49.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.22 1.86 10.68 8.63 5.85 3.01 14.17 -62.72%
EPS 1.35 0.24 -0.38 0.30 0.20 0.07 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0627 0.06 0.06 0.07 0.06 0.06 10.81%
Adjusted Per Share Value based on latest NOSH - 683,240
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.71 0.91 5.16 4.16 2.82 1.45 6.84 -60.28%
EPS 0.69 0.12 -0.19 0.14 0.10 0.03 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0306 0.029 0.029 0.0338 0.029 0.029 18.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.165 0.135 0.10 0.13 0.08 0.075 0.095 -
P/RPS 5.12 7.25 0.94 1.51 1.37 2.49 0.67 287.48%
P/EPS 12.78 55.95 -26.04 43.29 39.69 105.44 -3.18 -
EY 7.82 1.79 -3.84 2.31 2.52 0.95 -31.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.15 1.67 2.17 1.14 1.25 1.58 30.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 -
Price 0.14 0.165 0.105 0.115 0.105 0.075 0.08 -
P/RPS 4.34 8.86 0.98 1.33 1.80 2.49 0.56 291.13%
P/EPS 10.85 68.38 -27.34 38.29 52.10 105.44 -2.68 -
EY 9.22 1.46 -3.66 2.61 1.92 0.95 -37.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.63 1.75 1.92 1.50 1.25 1.33 31.22%

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