[NOVAMSC] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 494.39%
YoY- 131.06%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 30,808 34,777 51,589 57,253 82,255 70,805 31,152 -0.18%
PBT -16,225 -5,420 237 -3,235 -22,505 1,227 315 -
Tax -38 -16 -1 -332 1,233 -37 -6 35.98%
NP -16,263 -5,436 236 -3,567 -21,272 1,190 309 -
-
NP to SH -15,025 -4,761 594 5,699 -18,350 658 1,979 -
-
Tax Rate - - 0.42% - - 3.02% 1.90% -
Total Cost 47,071 40,213 51,353 60,820 103,527 69,615 30,843 7.29%
-
Net Worth 64,364 67,886 60,125 52,609 47,826 0 3,945,600 -49.60%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 64,364 67,886 60,125 52,609 47,826 0 3,945,600 -49.60%
NOSH 1,161,523 1,007,089 751,564 751,564 683,240 683,241 43,840,000 -45.36%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -52.79% -15.63% 0.46% -6.23% -25.86% 1.68% 0.99% -
ROE -23.34% -7.01% 0.99% 10.83% -38.37% 0.00% 0.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.66 3.76 6.86 7.62 12.04 10.36 0.07 83.25%
EPS -1.30 -0.51 0.08 0.76 -2.69 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0733 0.08 0.07 0.07 0.00 0.09 -7.73%
Adjusted Per Share Value based on latest NOSH - 751,564
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.18 2.46 3.65 4.05 5.82 5.01 2.20 -0.15%
EPS -1.06 -0.34 0.04 0.40 -1.30 0.05 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0455 0.048 0.0425 0.0372 0.0338 0.00 2.7897 -49.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.13 0.08 0.08 0.165 0.08 0.09 0.115 -
P/RPS 4.89 2.13 1.17 2.17 0.66 0.87 161.84 -44.16%
P/EPS -10.03 -15.56 101.22 21.76 -2.98 93.45 2,547.55 -
EY -9.97 -6.43 0.99 4.60 -33.57 1.07 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.09 1.00 2.36 1.14 0.00 1.28 10.56%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 28/11/19 28/11/18 29/11/17 28/11/16 25/11/15 -
Price 0.105 0.095 0.055 0.14 0.105 0.09 0.12 -
P/RPS 3.95 2.53 0.80 1.84 0.87 0.87 168.88 -46.49%
P/EPS -8.10 -18.48 69.59 18.46 -3.91 93.45 2,658.31 -
EY -12.34 -5.41 1.44 5.42 -25.58 1.07 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.30 0.69 2.00 1.50 0.00 1.33 6.02%

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