[NOVAMSC] QoQ TTM 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- 19.18%
YoY- -503.09%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 57,253 65,263 72,974 79,643 82,255 87,335 96,811 -29.52%
PBT -3,235 -4,118 -4,441 -19,479 -22,505 -22,981 -23,448 -73.26%
Tax -332 -182 -33 1,256 1,233 1,083 1,021 -
NP -3,567 -4,300 -4,474 -18,223 -21,272 -21,898 -22,427 -70.61%
-
NP to SH 5,699 -1,445 -2,624 -14,830 -18,350 -19,139 -20,427 -
-
Tax Rate - - - - - - - -
Total Cost 60,820 69,563 77,448 97,866 103,527 109,233 119,238 -36.13%
-
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 -6.23% -6.59% -6.13% -22.88% -25.86% -25.07% -23.17% -
ROE 10.83% -3.34% -6.40% -36.18% -38.37% -46.69% -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 7.62 9.46 10.68 11.66 12.04 12.78 14.17 -33.84%
EPS 0.76 -0.21 -0.38 -2.17 -2.69 -2.80 -2.99 -
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 3.93 4.48 5.01 5.47 5.65 6.00 6.65 -29.55%
EPS 0.39 -0.10 -0.18 -1.02 -1.26 -1.31 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.0297 0.0282 0.0282 0.0328 0.0282 0.0282 17.88%
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 2.17 1.43 0.94 1.12 0.66 0.59 0.67 118.74%
P/EPS 21.76 -64.46 -26.04 -5.99 -2.98 -2.68 -3.18 -
EY 4.60 -1.55 -3.84 -16.70 -33.57 -37.35 -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 1.84 1.74 0.98 0.99 0.87 0.59 0.56 120.85%
P/EPS 18.46 -78.79 -27.34 -5.30 -3.91 -2.68 -2.68 -
EY 5.42 -1.27 -3.66 -18.87 -25.58 -37.35 -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