[NOVAMSC] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -36.31%
YoY- -268.62%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 33,310 26,120 23,866 30,591 35,571 53,152 65,263 -10.59%
PBT -7,950 -13,716 -19,250 -14,418 -4,446 653 -4,118 11.57%
Tax 0 -49 -52 -38 -16 -1 -182 -
NP -7,950 -13,765 -19,302 -14,456 -4,462 652 -4,300 10.77%
-
NP to SH -7,056 -12,803 -18,208 -13,521 -3,668 7,406 -1,445 30.21%
-
Tax Rate - - - - - 0.15% - -
Total Cost 41,260 39,885 43,168 45,047 40,033 52,500 69,563 -8.33%
-
Net Worth 29,900 35,466 47,821 62,795 63,230 60,125 43,262 -5.96%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 29,900 35,466 47,821 62,795 63,230 60,125 43,262 -5.96%
NOSH 1,267,042 1,186,249 1,170,819 1,156,603 862,125 751,564 751,564 9.08%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -23.87% -52.70% -80.88% -47.26% -12.54% 1.23% -6.59% -
ROE -23.60% -36.10% -38.08% -21.53% -5.80% 12.32% -3.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.73 2.20 2.04 2.58 4.50 7.07 9.46 -18.69%
EPS -0.58 -1.08 -1.56 -1.14 -0.46 0.99 -0.21 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0299 0.0409 0.053 0.08 0.08 0.0627 -14.48%
Adjusted Per Share Value based on latest NOSH - 1,156,603
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.36 1.85 1.69 2.16 2.51 3.76 4.61 -10.55%
EPS -0.50 -0.91 -1.29 -0.96 -0.26 0.52 -0.10 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0251 0.0338 0.0444 0.0447 0.0425 0.0306 -6.00%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.215 0.11 0.085 0.135 0.045 0.095 0.135 -
P/RPS 7.88 5.00 4.16 5.23 1.00 1.34 1.43 32.86%
P/EPS -37.19 -10.19 -5.46 -11.83 -9.70 9.64 -64.46 -8.75%
EY -2.69 -9.81 -18.32 -8.45 -10.31 10.37 -1.55 9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 3.68 2.08 2.55 0.56 1.19 2.15 26.40%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 23/08/22 30/09/21 27/08/20 28/08/19 28/08/18 -
Price 0.185 0.11 0.095 0.13 0.08 0.09 0.165 -
P/RPS 6.78 5.00 4.65 5.04 1.78 1.27 1.74 25.41%
P/EPS -32.00 -10.19 -6.10 -11.39 -17.24 9.13 -78.79 -13.93%
EY -3.13 -9.81 -16.39 -8.78 -5.80 10.95 -1.27 16.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 3.68 2.32 2.45 1.00 1.13 2.63 19.19%

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