[NOVAMSC] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 109.52%
YoY- -41.16%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 36,900 51,948 51,416 82,260 120,164 32,840 34,868 0.94%
PBT 2,144 3,320 2,172 880 3,408 752 1,796 2.99%
Tax 0 0 0 596 -104 0 0 -
NP 2,144 3,320 2,172 1,476 3,304 752 1,796 2.99%
-
NP to SH 2,600 3,344 6,660 1,944 3,304 5,272 900 19.32%
-
Tax Rate 0.00% 0.00% 0.00% -67.73% 3.05% 0.00% 0.00% -
Total Cost 34,756 48,628 49,244 80,784 116,860 32,088 33,072 0.83%
-
Net Worth 63,230 60,125 43,262 40,994 54,338 263,599 12,272 31.38%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 63,230 60,125 43,262 40,994 54,338 263,599 12,272 31.38%
NOSH 862,125 751,564 751,564 683,240 683,240 3,295,000 204,545 27.06%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.81% 6.39% 4.22% 1.79% 2.75% 2.29% 5.15% -
ROE 4.11% 5.56% 15.39% 4.74% 6.08% 2.00% 7.33% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.67 6.91 7.45 12.04 19.90 1.00 17.05 -19.39%
EPS 0.32 0.44 0.96 0.28 0.28 0.16 0.44 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.0627 0.06 0.09 0.08 0.06 4.90%
Adjusted Per Share Value based on latest NOSH - 683,240
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.91 4.10 4.06 6.49 9.48 2.59 2.75 0.94%
EPS 0.21 0.26 0.53 0.15 0.26 0.42 0.07 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0475 0.0341 0.0324 0.0429 0.208 0.0097 31.35%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.045 0.095 0.135 0.075 0.10 0.15 0.08 -
P/RPS 0.96 1.37 1.81 0.62 0.50 15.05 0.47 12.62%
P/EPS 13.68 21.35 13.99 26.36 18.27 93.75 18.18 -4.62%
EY 7.31 4.68 7.15 3.79 5.47 1.07 5.50 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.19 2.15 1.25 1.11 1.88 1.33 -13.41%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 -
Price 0.08 0.09 0.165 0.075 0.10 0.105 0.125 -
P/RPS 1.71 1.30 2.21 0.62 0.50 10.54 0.73 15.22%
P/EPS 24.32 20.23 17.09 26.36 18.27 65.63 28.41 -2.55%
EY 4.11 4.94 5.85 3.79 5.47 1.52 3.52 2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 2.63 1.25 1.11 1.31 2.08 -11.48%

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