[NOVAMSC] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 68.3%
YoY- 47.36%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 27,045 26,457 28,092 33,448 22,822 25,938 33,120 -12.64%
PBT -13,719 -16,174 -13,740 -7,944 -20,291 -20,672 -9,526 27.55%
Tax -56 -58 -34 -28 -45 0 0 -
NP -13,775 -16,233 -13,774 -7,972 -20,336 -20,672 -9,526 27.90%
-
NP to SH -12,403 -14,306 -11,924 -6,216 -19,607 -19,522 -8,654 27.14%
-
Tax Rate - - - - - - - -
Total Cost 40,820 42,690 41,866 41,420 43,158 46,610 42,646 -2.87%
-
Net Worth 37,528 39,239 43,755 47,821 49,823 54 64,364 -30.23%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 37,528 39,239 43,755 47,821 49,823 54 64,364 -30.23%
NOSH 1,186,155 1,180,735 1,176,289 1,170,819 1,168,438 1,163,423 1,161,523 1.41%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -50.93% -61.36% -49.03% -23.83% -89.11% -79.70% -28.76% -
ROE -33.05% -36.46% -27.25% -13.00% -39.35% -35,824.04% -13.45% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.28 2.25 2.39 2.86 1.95 2,227.54 2.86 -14.03%
EPS -1.05 -1.21 -1.02 -0.52 -1.69 -1.69 -0.76 24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.0333 0.0373 0.0409 0.0426 0.0468 0.0555 -31.18%
Adjusted Per Share Value based on latest NOSH - 1,170,819
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1.91 1.87 1.99 2.36 1.61 1.83 2.34 -12.67%
EPS -0.88 -1.01 -0.84 -0.44 -1.39 -1.38 -0.61 27.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0277 0.0309 0.0338 0.0352 0.00 0.0455 -30.28%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.115 0.11 0.10 0.085 0.085 0.105 0.13 -
P/RPS 5.03 4.90 4.18 2.97 4.36 0.00 4.55 6.92%
P/EPS -10.98 -9.06 -9.84 -15.99 -5.07 -0.01 -17.42 -26.50%
EY -9.11 -11.04 -10.16 -6.25 -19.72 -15,967.14 -5.74 36.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.30 2.68 2.08 2.00 2.24 2.34 34.04%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 23/02/23 24/11/22 23/08/22 26/05/22 24/02/22 25/11/21 -
Price 0.095 0.11 0.105 0.095 0.085 0.095 0.105 -
P/RPS 4.16 4.90 4.38 3.32 4.36 0.00 3.68 8.52%
P/EPS -9.07 -9.06 -10.33 -17.87 -5.07 -0.01 -14.07 -25.39%
EY -11.03 -11.04 -9.68 -5.60 -19.72 -17,647.89 -7.11 34.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.30 2.82 2.32 2.00 2.03 1.89 36.11%

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