[NOVAMSC] QoQ TTM Result on 30-Jun-2023 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -3.23%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 33,045 33,948 29,560 26,120 27,045 23,211 20,308 38.30%
PBT -6,738 -5,418 -10,956 -13,716 -13,719 -16,918 -22,398 -55.07%
Tax 0 -12 -39 -49 -56 -89 -62 -
NP -6,738 -5,430 -10,995 -13,765 -13,775 -17,007 -22,460 -55.15%
-
NP to SH -6,203 -5,656 -10,446 -12,803 -12,403 -15,695 -21,242 -55.95%
-
Tax Rate - - - - - - - -
Total Cost 39,783 39,378 40,555 39,885 40,820 40,218 42,768 -4.70%
-
Net Worth 31,536 33,819 33,621 35,466 37,528 39,239 43,755 -19.59%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 31,536 33,819 33,621 35,466 37,528 39,239 43,755 -19.59%
NOSH 1,197,791 1,193,889 1,192,547 1,186,249 1,186,155 1,180,735 1,176,289 1.21%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -20.39% -16.00% -37.20% -52.70% -50.93% -73.27% -110.60% -
ROE -19.67% -16.72% -31.07% -36.10% -33.05% -40.00% -48.55% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.75 2.84 2.49 2.20 2.28 1.97 1.73 36.16%
EPS -0.52 -0.47 -0.88 -1.08 -1.05 -1.33 -1.81 -56.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0262 0.0283 0.0283 0.0299 0.0317 0.0333 0.0373 -20.96%
Adjusted Per Share Value based on latest NOSH - 1,186,249
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.33 2.40 2.09 1.85 1.91 1.64 1.43 38.42%
EPS -0.44 -0.40 -0.74 -0.90 -0.88 -1.11 -1.50 -55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0239 0.0238 0.0251 0.0265 0.0277 0.0309 -19.52%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.10 0.11 0.105 0.11 0.115 0.11 0.10 -
P/RPS 3.64 3.87 4.22 5.00 5.03 5.58 5.78 -26.50%
P/EPS -19.41 -23.24 -11.94 -10.19 -10.98 -8.26 -5.52 131.06%
EY -5.15 -4.30 -8.37 -9.81 -9.11 -12.11 -18.11 -56.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 3.89 3.71 3.68 3.63 3.30 2.68 26.62%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 22/02/24 23/11/23 24/08/23 31/05/23 23/02/23 24/11/22 -
Price 0.115 0.105 0.11 0.11 0.095 0.11 0.105 -
P/RPS 4.19 3.70 4.42 5.00 4.16 5.58 6.07 -21.87%
P/EPS -22.32 -22.19 -12.51 -10.19 -9.07 -8.26 -5.80 145.37%
EY -4.48 -4.51 -7.99 -9.81 -11.03 -12.11 -17.25 -59.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 3.71 3.89 3.68 3.00 3.30 2.82 34.28%

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