[NOVAMSC] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 26.71%
YoY- -654.74%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 33,122 28,092 33,120 36,500 45,612 48,472 79,914 -13.64%
PBT -8,214 -13,740 -9,526 1,214 3,752 8,584 1,596 -
Tax 0 -34 0 0 0 0 598 -
NP -8,214 -13,774 -9,526 1,214 3,752 8,584 2,194 -
-
NP to SH -8,008 -11,924 -8,654 1,560 4,120 19,400 2,754 -
-
Tax Rate - - - 0.00% 0.00% 0.00% -37.47% -
Total Cost 41,336 41,866 42,646 35,286 41,860 39,888 77,720 -9.98%
-
Net Worth 33,621 43,755 64,364 67,886 60,125 52,609 47,826 -5.70%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 33,621 43,755 64,364 67,886 60,125 52,609 47,826 -5.70%
NOSH 1,192,547 1,176,289 1,161,523 1,007,089 751,564 751,564 683,240 9.72%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -24.80% -49.03% -28.76% 3.33% 8.23% 17.71% 2.75% -
ROE -23.82% -27.25% -13.45% 2.30% 6.85% 36.88% 5.76% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.79 2.39 2.86 3.94 6.07 6.45 11.70 -21.24%
EPS -0.68 -1.02 -0.76 0.18 0.54 2.70 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0373 0.0555 0.0733 0.08 0.07 0.07 -14.00%
Adjusted Per Share Value based on latest NOSH - 1,161,523
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.34 1.98 2.34 2.58 3.22 3.42 5.65 -13.65%
EPS -0.57 -0.84 -0.61 0.11 0.29 1.37 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0309 0.0455 0.048 0.0425 0.0372 0.0338 -5.67%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.105 0.10 0.13 0.08 0.08 0.165 0.08 -
P/RPS 3.77 4.18 4.55 2.03 1.32 2.56 0.68 33.01%
P/EPS -15.58 -9.84 -17.42 47.49 14.59 6.39 19.85 -
EY -6.42 -10.16 -5.74 2.11 6.85 15.64 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 2.68 2.34 1.09 1.00 2.36 1.14 21.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 25/11/20 28/11/19 28/11/18 29/11/17 -
Price 0.11 0.105 0.105 0.095 0.055 0.14 0.105 -
P/RPS 3.95 4.38 3.68 2.41 0.91 2.17 0.90 27.94%
P/EPS -16.32 -10.33 -14.07 56.40 10.03 5.42 26.05 -
EY -6.13 -9.68 -7.11 1.77 9.97 18.44 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 2.82 1.89 1.30 0.69 2.00 1.50 17.20%

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