[NOVAMSC] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 174.69%
YoY- -22.25%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 29,748 33,448 29,272 36,900 51,948 51,416 82,260 -15.58%
PBT -7,932 -7,944 -12,108 2,144 3,320 2,172 880 -
Tax 0 -28 0 0 0 0 596 -
NP -7,932 -7,972 -12,108 2,144 3,320 2,172 1,476 -
-
NP to SH -7,816 -6,216 -11,808 2,600 3,344 6,660 1,944 -
-
Tax Rate - - - 0.00% 0.00% 0.00% -67.73% -
Total Cost 37,680 41,420 41,380 34,756 48,628 49,244 80,784 -11.93%
-
Net Worth 35,466 47,821 62,795 63,230 60,125 43,262 40,994 -2.38%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 35,466 47,821 62,795 63,230 60,125 43,262 40,994 -2.38%
NOSH 1,186,249 1,170,819 1,156,603 862,125 751,564 751,564 683,240 9.62%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -26.66% -23.83% -41.36% 5.81% 6.39% 4.22% 1.79% -
ROE -22.04% -13.00% -18.80% 4.11% 5.56% 15.39% 4.74% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 2.51 2.86 2.47 4.67 6.91 7.45 12.04 -22.98%
EPS -0.64 -0.52 -1.00 0.32 0.44 0.96 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.0409 0.053 0.08 0.08 0.0627 0.06 -10.95%
Adjusted Per Share Value based on latest NOSH - 862,125
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 2.04 2.30 2.01 2.53 3.57 3.53 5.65 -15.60%
EPS -0.54 -0.43 -0.81 0.18 0.23 0.46 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0328 0.0431 0.0434 0.0413 0.0297 0.0282 -2.38%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.11 0.085 0.135 0.045 0.095 0.135 0.075 -
P/RPS 4.39 2.97 5.46 0.96 1.37 1.81 0.62 38.55%
P/EPS -16.69 -15.99 -13.55 13.68 21.35 13.99 26.36 -
EY -5.99 -6.25 -7.38 7.31 4.68 7.15 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 2.08 2.55 0.56 1.19 2.15 1.25 19.70%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 23/08/22 30/09/21 27/08/20 28/08/19 28/08/18 29/08/17 -
Price 0.11 0.095 0.13 0.08 0.09 0.165 0.075 -
P/RPS 4.39 3.32 5.26 1.71 1.30 2.21 0.62 38.55%
P/EPS -16.69 -17.87 -13.04 24.32 20.23 17.09 26.36 -
EY -5.99 -5.60 -7.67 4.11 4.94 5.85 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 2.32 2.45 1.00 1.13 2.63 1.25 19.70%

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