[NOVAMSC] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 41.67%
YoY- 48.38%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 36,500 45,612 48,472 79,914 109,026 29,372 31,636 2.41%
PBT 1,214 3,752 8,584 1,596 1,908 504 2,182 -9.30%
Tax 0 0 0 598 -52 -6 0 -
NP 1,214 3,752 8,584 2,194 1,856 498 2,182 -9.30%
-
NP to SH 1,560 4,120 19,400 2,754 1,856 11,406 1,726 -1.66%
-
Tax Rate 0.00% 0.00% 0.00% -37.47% 2.73% 1.19% 0.00% -
Total Cost 35,286 41,860 39,888 77,720 107,170 28,874 29,454 3.05%
-
Net Worth 67,886 60,125 52,609 47,826 61,491 1,026,540 19,177 23.42%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 67,886 60,125 52,609 47,826 61,491 1,026,540 19,177 23.42%
NOSH 1,007,089 751,564 751,564 683,240 683,240 11,405,999 319,629 21.05%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.33% 8.23% 17.71% 2.75% 1.70% 1.70% 6.90% -
ROE 2.30% 6.85% 36.88% 5.76% 3.02% 1.11% 9.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.94 6.07 6.45 11.70 15.96 0.26 9.90 -14.22%
EPS 0.18 0.54 2.70 0.40 0.12 0.10 0.54 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.08 0.07 0.07 0.09 0.09 0.06 3.39%
Adjusted Per Share Value based on latest NOSH - 683,240
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.58 3.22 3.43 5.65 7.71 2.08 2.24 2.38%
EPS 0.11 0.29 1.37 0.19 0.13 0.81 0.12 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0425 0.0372 0.0338 0.0435 0.7258 0.0136 23.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.08 0.08 0.165 0.08 0.09 0.115 0.13 -
P/RPS 2.03 1.32 2.56 0.68 0.56 44.66 1.31 7.56%
P/EPS 47.49 14.59 6.39 19.85 33.13 115.00 24.07 11.98%
EY 2.11 6.85 15.64 5.04 3.02 0.87 4.15 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.00 2.36 1.14 1.00 1.28 2.17 -10.83%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 28/11/18 29/11/17 28/11/16 25/11/15 27/11/14 -
Price 0.095 0.055 0.14 0.105 0.09 0.12 0.195 -
P/RPS 2.41 0.91 2.17 0.90 0.56 46.60 1.97 3.41%
P/EPS 56.40 10.03 5.42 26.05 33.13 120.00 36.11 7.70%
EY 1.77 9.97 18.44 3.84 3.02 0.83 2.77 -7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.69 2.00 1.50 1.00 1.33 3.25 -14.15%

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