[NOVAMSC] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 146.41%
YoY- -78.76%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 14,046 16,560 18,250 22,806 24,236 39,957 54,513 -20.22%
PBT -6,870 -4,763 607 1,876 4,292 798 954 -
Tax -17 0 0 0 0 299 -26 -6.83%
NP -6,887 -4,763 607 1,876 4,292 1,097 928 -
-
NP to SH -5,962 -4,327 780 2,060 9,700 1,377 928 -
-
Tax Rate - - 0.00% 0.00% 0.00% -37.47% 2.73% -
Total Cost 20,933 21,323 17,643 20,930 19,944 38,860 53,585 -14.49%
-
Net Worth 43,755 64,364 67,886 60,125 52,609 47,826 61,491 -5.51%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 43,755 64,364 67,886 60,125 52,609 47,826 61,491 -5.51%
NOSH 1,176,289 1,161,523 1,007,089 751,564 751,564 683,240 683,240 9.47%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -49.03% -28.76% 3.33% 8.23% 17.71% 2.75% 1.70% -
ROE -13.63% -6.72% 1.15% 3.43% 18.44% 2.88% 1.51% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1.20 1.43 1.97 3.03 3.22 5.85 7.98 -27.06%
EPS -0.51 -0.38 0.09 0.27 1.35 0.20 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0555 0.0733 0.08 0.07 0.07 0.09 -13.64%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.96 1.14 1.25 1.57 1.66 2.74 3.74 -20.27%
EPS -0.41 -0.30 0.05 0.14 0.67 0.09 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0442 0.0466 0.0413 0.0361 0.0328 0.0422 -5.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.10 0.13 0.08 0.08 0.165 0.08 0.09 -
P/RPS 8.35 9.10 4.06 2.64 5.12 1.37 1.13 39.54%
P/EPS -19.68 -34.84 94.99 29.19 12.78 39.69 66.26 -
EY -5.08 -2.87 1.05 3.43 7.82 2.52 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.34 1.09 1.00 2.36 1.14 1.00 17.84%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 25/11/20 28/11/19 28/11/18 29/11/17 28/11/16 -
Price 0.105 0.105 0.095 0.055 0.14 0.105 0.09 -
P/RPS 8.77 7.35 4.82 1.81 4.34 1.80 1.13 40.68%
P/EPS -20.66 -28.14 112.80 20.07 10.85 52.10 66.26 -
EY -4.84 -3.55 0.89 4.98 9.22 1.92 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.89 1.30 0.69 2.00 1.50 1.00 18.85%

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