[NOVAMSC] YoY TTM Result on 30-Sep-2023 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 18.41%
YoY- 50.82%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 29,560 20,308 30,808 34,777 51,589 57,253 82,255 -15.67%
PBT -10,956 -22,398 -16,225 -5,420 237 -3,235 -22,505 -11.30%
Tax -39 -62 -38 -16 -1 -332 1,233 -
NP -10,995 -22,460 -16,263 -5,436 236 -3,567 -21,272 -10.41%
-
NP to SH -10,446 -21,242 -15,025 -4,761 594 5,699 -18,350 -8.95%
-
Tax Rate - - - - 0.42% - - -
Total Cost 40,555 42,768 47,071 40,213 51,353 60,820 103,527 -14.45%
-
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 -37.20% -110.60% -52.79% -15.63% 0.46% -6.23% -25.86% -
ROE -31.07% -48.55% -23.34% -7.01% 0.99% 10.83% -38.37% -
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 2.49 1.73 2.66 3.76 6.86 7.62 12.04 -23.09%
EPS -0.88 -1.81 -1.30 -0.51 0.08 0.76 -2.69 -16.98%
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 - 1,192,547
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.09 1.43 2.18 2.46 3.65 4.05 5.81 -15.66%
EPS -0.74 -1.50 -1.06 -0.34 0.04 0.40 -1.30 -8.95%
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 4.22 5.78 4.89 2.13 1.17 2.17 0.66 36.21%
P/EPS -11.94 -5.52 -10.03 -15.56 101.22 21.76 -2.98 26.01%
EY -8.37 -18.11 -9.97 -6.43 0.99 4.60 -33.57 -20.65%
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 4.42 6.07 3.95 2.53 0.80 1.84 0.87 31.09%
P/EPS -12.51 -5.80 -8.10 -18.48 69.59 18.46 -3.91 21.37%
EY -7.99 -17.25 -12.34 -5.41 1.44 5.42 -25.58 -17.62%
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