[NOVAMSC] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -19.04%
YoY- -554.15%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 30,808 29,748 33,448 29,272 36,900 51,948 51,416 -8.17%
PBT -12,780 -7,932 -7,944 -12,108 2,144 3,320 2,172 -
Tax 0 0 -28 0 0 0 0 -
NP -12,780 -7,932 -7,972 -12,108 2,144 3,320 2,172 -
-
NP to SH -11,228 -7,816 -6,216 -11,808 2,600 3,344 6,660 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 43,588 37,680 41,420 41,380 34,756 48,628 49,244 -2.01%
-
Net Worth 29,900 35,466 47,821 62,795 63,230 60,125 43,262 -5.96%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 29,900 35,466 47,821 62,795 63,230 60,125 43,262 -5.96%
NOSH 1,267,042 1,186,249 1,170,819 1,156,603 862,125 751,564 751,564 9.08%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -41.48% -26.66% -23.83% -41.36% 5.81% 6.39% 4.22% -
ROE -37.55% -22.04% -13.00% -18.80% 4.11% 5.56% 15.39% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.52 2.51 2.86 2.47 4.67 6.91 7.45 -16.51%
EPS -0.92 -0.64 -0.52 -1.00 0.32 0.44 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0299 0.0409 0.053 0.08 0.08 0.0627 -14.48%
Adjusted Per Share Value based on latest NOSH - 1,156,603
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.12 2.04 2.30 2.01 2.53 3.57 3.53 -8.13%
EPS -0.77 -0.54 -0.43 -0.81 0.18 0.23 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0244 0.0328 0.0431 0.0434 0.0413 0.0297 -5.98%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.215 0.11 0.085 0.135 0.045 0.095 0.135 -
P/RPS 8.52 4.39 2.97 5.46 0.96 1.37 1.81 29.42%
P/EPS -23.37 -16.69 -15.99 -13.55 13.68 21.35 13.99 -
EY -4.28 -5.99 -6.25 -7.38 7.31 4.68 7.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 3.68 2.08 2.55 0.56 1.19 2.15 26.40%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 23/08/22 30/09/21 27/08/20 28/08/19 28/08/18 -
Price 0.185 0.11 0.095 0.13 0.08 0.09 0.165 -
P/RPS 7.33 4.39 3.32 5.26 1.71 1.30 2.21 22.09%
P/EPS -20.11 -16.69 -17.87 -13.04 24.32 20.23 17.09 -
EY -4.97 -5.99 -5.60 -7.67 4.11 4.94 5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 3.68 2.32 2.45 1.00 1.13 2.63 19.19%

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