[NOVAMSC] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -25.6%
YoY- -78.79%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 26,457 25,938 32,001 43,474 56,462 78,574 101,465 -20.06%
PBT -16,174 -20,672 -9,780 2,646 7,140 1,305 -2,521 36.29%
Tax -58 0 0 0 5,220 429 -34 9.30%
NP -16,233 -20,672 -9,780 2,646 12,360 1,734 -2,556 36.06%
-
NP to SH -14,306 -19,522 -9,121 3,065 14,450 2,736 -2,556 33.23%
-
Tax Rate - - - 0.00% -73.11% -32.87% - -
Total Cost 42,690 46,610 41,781 40,828 44,102 76,840 104,021 -13.78%
-
Net Worth 39,239 54 65,923 60,125 60,125 40,994 61,491 -7.21%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 39,239 54 65,923 60,125 60,125 40,994 61,491 -7.21%
NOSH 1,180,735 1,163,423 1,093,310 751,564 751,564 683,240 683,240 9.54%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -61.36% -79.70% -30.56% 6.09% 21.89% 2.21% -2.52% -
ROE -36.46% -35,824.04% -13.84% 5.10% 24.03% 6.67% -4.16% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 2.25 2,227.54 3.02 5.78 7.51 11.50 14.85 -26.97%
EPS -1.21 -1.69 -0.99 0.41 1.97 0.40 -0.51 15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0468 0.0623 0.08 0.08 0.06 0.09 -15.26%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 2.03 1.99 2.45 3.33 4.32 6.02 7.77 -20.03%
EPS -1.10 -1.50 -0.70 0.23 1.11 0.21 -0.20 32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.00 0.0505 0.0461 0.0461 0.0314 0.0471 -7.18%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.11 0.105 0.09 0.055 0.105 0.13 0.08 -
P/RPS 4.90 0.00 2.98 0.95 1.40 1.13 0.54 44.39%
P/EPS -9.06 -0.01 -10.44 13.49 5.46 32.46 -21.38 -13.32%
EY -11.04 -15,967.14 -9.58 7.42 18.31 3.08 -4.68 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.24 1.44 0.69 1.31 2.17 0.89 24.39%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/03/21 27/02/20 27/02/19 28/02/18 21/02/17 -
Price 0.11 0.095 0.105 0.045 0.12 0.115 0.095 -
P/RPS 4.90 0.00 3.47 0.78 1.60 1.00 0.64 40.36%
P/EPS -9.06 -0.01 -12.18 11.03 6.24 28.72 -25.39 -15.77%
EY -11.04 -17,647.89 -8.21 9.06 16.02 3.48 -3.94 18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.03 1.69 0.56 1.50 1.92 1.06 20.82%

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