[NOVAMSC] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -165.09%
YoY- -4038.03%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 30,808 30,591 32,498 30,728 34,777 35,571 39,333 -15.01%
PBT -16,225 -14,418 -10,855 -13,471 -5,420 -4,446 -4,152 147.88%
Tax -38 -38 -38 -16 -16 -16 -16 77.91%
NP -16,263 -14,456 -10,893 -13,487 -5,436 -4,462 -4,168 147.64%
-
NP to SH -15,025 -13,521 -9,919 -12,621 -4,761 -3,668 -3,482 164.81%
-
Tax Rate - - - - - - - -
Total Cost 47,071 45,047 43,391 44,215 40,213 40,033 43,501 5.39%
-
Net Worth 64,364 62,795 66,207 65,923 67,886 63,230 67,640 -3.25%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 64,364 62,795 66,207 65,923 67,886 63,230 67,640 -3.25%
NOSH 1,161,523 1,156,603 1,133,905 1,093,310 1,007,089 862,125 751,564 33.63%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -52.79% -47.26% -33.52% -43.89% -15.63% -12.54% -10.60% -
ROE -23.34% -21.53% -14.98% -19.14% -7.01% -5.80% -5.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.66 2.58 2.88 2.90 3.76 4.50 5.23 -36.25%
EPS -1.30 -1.14 -0.88 -1.19 -0.51 -0.46 -0.46 99.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.053 0.0587 0.0623 0.0733 0.08 0.09 -27.52%
Adjusted Per Share Value based on latest NOSH - 1,093,310
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.12 2.10 2.23 2.11 2.39 2.44 2.70 -14.87%
EPS -1.03 -0.93 -0.68 -0.87 -0.33 -0.25 -0.24 163.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0431 0.0455 0.0453 0.0466 0.0434 0.0465 -3.32%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.13 0.135 0.09 0.09 0.08 0.045 0.035 -
P/RPS 4.89 5.23 3.12 3.10 2.13 1.00 0.67 275.80%
P/EPS -10.03 -11.83 -10.23 -7.55 -15.56 -9.70 -7.55 20.82%
EY -9.97 -8.45 -9.77 -13.25 -6.43 -10.31 -13.24 -17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.55 1.53 1.44 1.09 0.56 0.39 229.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/09/21 28/06/21 25/03/21 25/11/20 27/08/20 28/07/20 -
Price 0.105 0.13 0.155 0.105 0.095 0.08 0.065 -
P/RPS 3.95 5.04 5.38 3.62 2.53 1.78 1.24 116.34%
P/EPS -8.10 -11.39 -17.63 -8.80 -18.48 -17.24 -14.03 -30.64%
EY -12.34 -8.78 -5.67 -11.36 -5.41 -5.80 -7.13 44.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.45 2.64 1.69 1.30 1.00 0.72 90.17%

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