[NOVAMSC] YoY Cumulative 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- -46.58%
YoY- -654.74%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 16,561 14,046 16,560 18,250 22,806 24,236 39,957 -13.64%
PBT -4,107 -6,870 -4,763 607 1,876 4,292 798 -
Tax 0 -17 0 0 0 0 299 -
NP -4,107 -6,887 -4,763 607 1,876 4,292 1,097 -
-
NP to SH -4,004 -5,962 -4,327 780 2,060 9,700 1,377 -
-
Tax Rate - - - 0.00% 0.00% 0.00% -37.47% -
Total Cost 20,668 20,933 21,323 17,643 20,930 19,944 38,860 -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 -11.91% -13.63% -6.72% 1.15% 3.43% 18.44% 2.88% -
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 1.39 1.20 1.43 1.97 3.03 3.22 5.85 -21.29%
EPS -0.34 -0.51 -0.38 0.09 0.27 1.35 0.20 -
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 1.17 0.99 1.17 1.29 1.61 1.71 2.82 -13.63%
EPS -0.28 -0.42 -0.31 0.06 0.15 0.69 0.10 -
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 7.53 8.35 9.10 4.06 2.64 5.12 1.37 32.82%
P/EPS -31.15 -19.68 -34.84 94.99 29.19 12.78 39.69 -
EY -3.21 -5.08 -2.87 1.05 3.43 7.82 2.52 -
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 7.89 8.77 7.35 4.82 1.81 4.34 1.80 27.91%
P/EPS -32.64 -20.66 -28.14 112.80 20.07 10.85 52.10 -
EY -3.06 -4.84 -3.55 0.89 4.98 9.22 1.92 -
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