[NOVAMSC] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
YoY- -184.95%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 33,045 27,045 22,822 32,498 39,333 53,019 72,974 -12.35%
PBT -6,738 -13,719 -20,291 -10,855 -4,151 2,654 -4,441 7.18%
Tax 0 -56 -45 -38 -16 3,915 -33 -
NP -6,738 -13,775 -20,336 -10,893 -4,167 6,569 -4,474 7.05%
-
NP to SH -6,202 -12,403 -19,607 -9,919 -3,481 8,235 -2,624 15.39%
-
Tax Rate - - - - - -147.51% - -
Total Cost 39,783 40,820 43,158 43,391 43,500 46,450 77,448 -10.49%
-
Net Worth 31,536 37,528 49,823 66,207 67,640 52,609 40,994 -4.27%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 31,536 37,528 49,823 66,207 67,640 52,609 40,994 -4.27%
NOSH 1,197,791 1,186,155 1,168,438 1,133,905 751,564 751,564 683,240 9.79%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -20.39% -50.93% -89.11% -33.52% -10.59% 12.39% -6.13% -
ROE -19.67% -33.05% -39.35% -14.98% -5.15% 15.65% -6.40% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.75 2.28 1.95 2.88 5.23 7.05 10.68 -20.22%
EPS -0.52 -1.05 -1.69 -1.02 -0.46 1.12 -0.38 5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0262 0.0317 0.0426 0.0587 0.09 0.07 0.06 -12.88%
Adjusted Per Share Value based on latest NOSH - 1,133,905
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.34 1.91 1.61 2.30 2.78 3.75 5.16 -12.33%
EPS -0.44 -0.88 -1.39 -0.70 -0.25 0.58 -0.19 15.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0265 0.0352 0.0468 0.0478 0.0372 0.029 -4.28%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.10 0.115 0.085 0.09 0.035 0.125 0.10 -
P/RPS 3.64 5.03 4.36 3.12 0.67 1.77 0.94 25.28%
P/EPS -19.41 -10.98 -5.07 -10.23 -7.56 11.41 -26.04 -4.77%
EY -5.15 -9.11 -19.72 -9.77 -13.23 8.77 -3.84 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 3.63 2.00 1.53 0.39 1.79 1.67 14.77%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 31/05/23 26/05/22 28/06/21 28/07/20 28/05/19 31/05/18 -
Price 0.115 0.095 0.085 0.155 0.065 0.095 0.105 -
P/RPS 4.19 4.16 4.36 5.38 1.24 1.35 0.98 27.37%
P/EPS -22.32 -9.07 -5.07 -17.63 -14.03 8.67 -27.34 -3.32%
EY -4.48 -11.03 -19.72 -5.67 -7.13 11.53 -3.66 3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 3.00 2.00 2.64 0.72 1.36 1.75 16.54%

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