[NOVAMSC] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -11.12%
YoY- -215.58%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 23,866 22,822 27,951 30,808 30,591 32,498 30,728 -15.54%
PBT -19,250 -20,291 -19,024 -16,225 -14,418 -10,855 -13,471 26.95%
Tax -52 -45 -38 -38 -38 -38 -16 119.88%
NP -19,302 -20,336 -19,062 -16,263 -14,456 -10,893 -13,487 27.07%
-
NP to SH -18,208 -19,606 -17,719 -15,025 -13,521 -9,919 -12,621 27.76%
-
Tax Rate - - - - - - - -
Total Cost 43,168 43,158 47,013 47,071 45,047 43,391 44,215 -1.58%
-
Net Worth 47,821 49,823 54 64,364 62,795 66,207 65,923 -19.31%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 47,821 49,823 54 64,364 62,795 66,207 65,923 -19.31%
NOSH 1,170,819 1,168,438 1,163,423 1,161,523 1,156,603 1,133,905 1,093,310 4.68%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -80.88% -89.11% -68.20% -52.79% -47.26% -33.52% -43.89% -
ROE -38.08% -39.35% -32,514.31% -23.34% -21.53% -14.98% -19.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.04 1.95 2,400.35 2.66 2.58 2.88 2.90 -20.95%
EPS -1.56 -1.68 -1,521.66 -1.30 -1.14 -0.88 -1.19 19.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0409 0.0426 0.0468 0.0555 0.053 0.0587 0.0623 -24.52%
Adjusted Per Share Value based on latest NOSH - 1,161,523
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.69 1.61 1.98 2.18 2.16 2.30 2.17 -15.39%
EPS -1.29 -1.39 -1.25 -1.06 -0.96 -0.70 -0.89 28.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.0352 0.00 0.0455 0.0444 0.0468 0.0466 -19.32%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.085 0.085 0.105 0.13 0.135 0.09 0.09 -
P/RPS 4.16 4.36 0.00 4.89 5.23 3.12 3.10 21.72%
P/EPS -5.46 -5.07 -0.01 -10.03 -11.83 -10.23 -7.55 -19.47%
EY -18.32 -19.72 -14,491.96 -9.97 -8.45 -9.77 -13.25 24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.00 2.24 2.34 2.55 1.53 1.44 27.86%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 26/05/22 24/02/22 25/11/21 30/09/21 28/06/21 25/03/21 -
Price 0.095 0.085 0.095 0.105 0.13 0.155 0.105 -
P/RPS 4.65 4.36 0.00 3.95 5.04 5.38 3.62 18.22%
P/EPS -6.10 -5.07 -0.01 -8.10 -11.39 -17.63 -8.80 -21.72%
EY -16.39 -19.72 -16,017.43 -12.34 -8.78 -5.67 -11.36 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.00 2.03 1.89 2.45 2.64 1.69 23.59%

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