[NOVAMSC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -227.88%
YoY- 87.15%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 42,347 24,236 12,854 72,974 58,931 39,957 20,565 61.64%
PBT 5,355 4,292 543 -4,441 979 798 220 735.02%
Tax 3,915 0 0 -33 322 299 149 778.57%
NP 9,270 4,292 543 -4,474 1,301 1,097 369 752.74%
-
NP to SH 10,838 9,700 1,665 -2,624 2,052 1,377 486 687.80%
-
Tax Rate -73.11% 0.00% 0.00% - -32.89% -37.47% -67.73% -
Total Cost 33,077 19,944 12,311 77,448 57,630 38,860 20,196 38.81%
-
Net Worth 60,125 52,609 43,262 40,994 40,994 47,826 40,994 28.99%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 60,125 52,609 43,262 40,994 40,994 47,826 40,994 28.99%
NOSH 751,564 751,564 751,564 683,240 683,240 683,240 683,240 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.89% 17.71% 4.22% -6.13% 2.21% 2.75% 1.79% -
ROE 18.03% 18.44% 3.85% -6.40% 5.01% 2.88% 1.19% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.63 3.22 1.86 10.68 8.63 5.85 3.01 51.63%
EPS 1.48 1.35 0.24 -0.38 0.30 0.20 0.07 660.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.0627 0.06 0.06 0.07 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 683,240
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.15 1.81 0.96 5.44 4.39 2.98 1.53 61.62%
EPS 0.81 0.72 0.12 -0.20 0.15 0.10 0.04 638.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0392 0.0322 0.0305 0.0305 0.0356 0.0305 29.12%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.105 0.165 0.135 0.10 0.13 0.08 0.075 -
P/RPS 1.86 5.12 7.25 0.94 1.51 1.37 2.49 -17.62%
P/EPS 7.28 12.78 55.95 -26.04 43.29 39.69 105.44 -83.08%
EY 13.73 7.82 1.79 -3.84 2.31 2.52 0.95 490.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.36 2.15 1.67 2.17 1.14 1.25 3.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.12 0.14 0.165 0.105 0.115 0.105 0.075 -
P/RPS 2.13 4.34 8.86 0.98 1.33 1.80 2.49 -9.86%
P/EPS 8.32 10.85 68.38 -27.34 38.29 52.10 105.44 -81.51%
EY 12.02 9.22 1.46 -3.66 2.61 1.92 0.95 440.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.00 2.63 1.75 1.92 1.50 1.25 12.88%

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