[NOVAMSC] QoQ Quarter Result on 30-Sep-2017 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 83.33%
YoY- 773.53%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 12,854 14,043 18,974 19,392 20,565 20,712 21,586 -29.28%
PBT 543 -5,420 181 578 220 -21,557 -2,845 -
Tax 0 -355 23 150 149 1,047 0 -
NP 543 -5,775 204 728 369 -20,510 -2,845 -
-
NP to SH 1,665 -4,676 675 891 486 -17,936 -2,845 -
-
Tax Rate 0.00% - -12.71% -25.95% -67.73% - - -
Total Cost 12,311 19,818 18,770 18,664 20,196 41,222 24,431 -36.75%
-
Net Worth 43,262 40,994 40,994 47,826 40,994 40,994 61,491 -20.94%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 43,262 40,994 40,994 47,826 40,994 40,994 61,491 -20.94%
NOSH 751,564 683,240 683,240 683,240 683,240 683,240 683,240 6.57%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.22% -41.12% 1.08% 3.75% 1.79% -99.02% -13.18% -
ROE 3.85% -11.41% 1.65% 1.86% 1.19% -43.75% -4.63% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.86 2.06 2.78 2.84 3.01 3.03 3.16 -29.83%
EPS 0.24 -0.68 0.10 0.13 0.07 -2.63 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.06 0.06 0.07 0.06 0.06 0.09 -21.46%
Adjusted Per Share Value based on latest NOSH - 683,240
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.88 0.96 1.30 1.33 1.41 1.42 1.48 -29.35%
EPS 0.11 -0.32 0.05 0.06 0.03 -1.23 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0282 0.0282 0.0328 0.0282 0.0282 0.0422 -20.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.135 0.10 0.13 0.08 0.075 0.095 0.08 -
P/RPS 7.25 4.87 4.68 2.82 2.49 3.13 2.53 102.13%
P/EPS 55.95 -14.61 131.59 61.35 105.44 -3.62 -19.21 -
EY 1.79 -6.84 0.76 1.63 0.95 -27.63 -5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.67 2.17 1.14 1.25 1.58 0.89 80.32%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 21/02/17 -
Price 0.165 0.105 0.115 0.105 0.075 0.08 0.095 -
P/RPS 8.86 5.11 4.14 3.70 2.49 2.64 3.01 105.79%
P/EPS 68.38 -15.34 116.40 80.52 105.44 -3.05 -22.81 -
EY 1.46 -6.52 0.86 1.24 0.95 -32.81 -4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.75 1.92 1.50 1.25 1.33 1.06 83.57%

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