[NOVAMSC] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -43.01%
YoY- 413.83%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 43,474 45,612 51,948 53,019 56,462 48,472 51,416 -10.55%
PBT 2,646 3,752 3,320 2,654 7,140 8,584 2,172 14.02%
Tax 0 0 0 3,915 5,220 0 0 -
NP 2,646 3,752 3,320 6,569 12,360 8,584 2,172 14.02%
-
NP to SH 3,065 4,120 3,344 8,235 14,450 19,400 6,660 -40.30%
-
Tax Rate 0.00% 0.00% 0.00% -147.51% -73.11% 0.00% 0.00% -
Total Cost 40,828 41,860 48,628 46,450 44,102 39,888 49,244 -11.71%
-
Net Worth 60,125 60,125 60,125 52,609 60,125 52,609 43,262 24.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 60,125 60,125 60,125 52,609 60,125 52,609 43,262 24.46%
NOSH 751,564 751,564 751,564 751,564 751,564 751,564 751,564 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.09% 8.23% 6.39% 12.39% 21.89% 17.71% 4.22% -
ROE 5.10% 6.85% 5.56% 15.65% 24.03% 36.88% 15.39% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.78 6.07 6.91 7.05 7.51 6.45 7.45 -15.52%
EPS 0.41 0.54 0.44 1.12 1.97 2.70 0.96 -43.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.07 0.08 0.07 0.0627 17.58%
Adjusted Per Share Value based on latest NOSH - 751,564
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.24 3.40 3.87 3.95 4.21 3.61 3.83 -10.52%
EPS 0.23 0.31 0.25 0.61 1.08 1.45 0.50 -40.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0448 0.0448 0.0392 0.0448 0.0392 0.0322 24.55%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.055 0.08 0.095 0.125 0.105 0.165 0.135 -
P/RPS 0.95 1.32 1.37 1.77 1.40 2.56 1.81 -34.85%
P/EPS 13.49 14.59 21.35 11.41 5.46 6.39 13.99 -2.39%
EY 7.42 6.85 4.68 8.77 18.31 15.64 7.15 2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.00 1.19 1.79 1.31 2.36 2.15 -53.02%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 28/05/19 27/02/19 28/11/18 28/08/18 -
Price 0.045 0.055 0.09 0.095 0.12 0.14 0.165 -
P/RPS 0.78 0.91 1.30 1.35 1.60 2.17 2.21 -49.96%
P/EPS 11.03 10.03 20.23 8.67 6.24 5.42 17.09 -25.25%
EY 9.06 9.97 4.94 11.53 16.02 18.44 5.85 33.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 1.13 1.36 1.50 2.00 2.63 -64.24%

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