[NOVAMSC] QoQ Annualized Quarter Result on 2017-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 72,974 78,574 79,914 82,260 96,811 101,465 109,026 -23.50% QoQ % -7.13% -1.68% -2.85% -15.03% -4.59% -6.93% - Horiz. % 66.93% 72.07% 73.30% 75.45% 88.80% 93.07% 100.00%
PBT -4,441 1,305 1,596 880 -23,448 -2,521 1,908 - QoQ % -440.22% -18.21% 81.36% 103.75% -829.98% -232.15% - Horiz. % -232.76% 68.41% 83.65% 46.12% -1,228.93% -132.15% 100.00%
Tax -33 429 598 596 1,021 -34 -52 -26.17% QoQ % -107.69% -28.21% 0.34% -41.63% 3,045.16% 33.33% - Horiz. % 63.46% -825.64% -1,150.00% -1,146.15% -1,963.46% 66.67% 100.00%
NP -4,474 1,734 2,194 1,476 -22,427 -2,556 1,856 - QoQ % -357.92% -20.94% 48.64% 106.58% -777.43% -237.72% - Horiz. % -241.06% 93.46% 118.21% 79.53% -1,208.35% -137.72% 100.00%
NP to SH -2,624 2,736 2,754 1,944 -20,426 -2,556 1,856 - QoQ % -195.91% -0.65% 41.67% 109.52% -699.14% -237.72% - Horiz. % -141.38% 147.41% 148.38% 104.74% -1,100.54% -137.72% 100.00%
Tax Rate - % -32.89 % -37.47 % -67.73 % - % - % 2.73 % - QoQ % 0.00% 12.22% 44.68% 0.00% 0.00% 0.00% - Horiz. % 0.00% -1,204.76% -1,372.53% -2,480.95% 0.00% 0.00% 100.00%
Total Cost 77,448 76,840 77,720 80,784 119,238 104,021 107,170 -19.49% QoQ % 0.79% -1.13% -3.79% -32.25% 14.63% -2.94% - Horiz. % 72.27% 71.70% 72.52% 75.38% 111.26% 97.06% 100.00%
Net Worth 40,994 40,994 47,826 40,994 40,994 61,491 61,491 -23.70% QoQ % -0.00% -14.29% 16.67% 0.00% -33.33% 0.00% - Horiz. % 66.67% 66.67% 77.78% 66.67% 66.67% 100.00% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 40,994 40,994 47,826 40,994 40,994 61,491 61,491 -23.70% QoQ % -0.00% -14.29% 16.67% 0.00% -33.33% 0.00% - Horiz. % 66.67% 66.67% 77.78% 66.67% 66.67% 100.00% 100.00%
NOSH 683,240 683,241 683,241 683,241 683,240 683,241 683,241 -0.00% QoQ % -0.00% 0.00% 0.00% 0.00% -0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -6.13 % 2.21 % 2.75 % 1.79 % -23.17 % -2.52 % 1.70 % - QoQ % -377.38% -19.64% 53.63% 107.73% -819.44% -248.24% - Horiz. % -360.59% 130.00% 161.76% 105.29% -1,362.94% -148.24% 100.00%
ROE -6.40 % 6.67 % 5.76 % 4.74 % -49.83 % -4.16 % 3.02 % - QoQ % -195.95% 15.80% 21.52% 109.51% -1,097.84% -237.75% - Horiz. % -211.92% 220.86% 190.73% 156.95% -1,650.00% -137.75% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.68 11.50 11.70 12.04 14.17 14.85 15.96 -23.51% QoQ % -7.13% -1.71% -2.82% -15.03% -4.58% -6.95% - Horiz. % 66.92% 72.06% 73.31% 75.44% 88.78% 93.05% 100.00%
EPS -0.38 0.40 0.40 0.28 -3.07 -0.51 0.12 - QoQ % -195.00% 0.00% 42.86% 109.12% -501.96% -525.00% - Horiz. % -316.67% 333.33% 333.33% 233.33% -2,558.33% -425.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0600 0.0700 0.0600 0.0600 0.0900 0.0900 -23.70% QoQ % 0.00% -14.29% 16.67% 0.00% -33.33% 0.00% - Horiz. % 66.67% 66.67% 77.78% 66.67% 66.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,840 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.63 7.14 7.26 7.47 8.79 9.22 9.90 -23.47% QoQ % -7.14% -1.65% -2.81% -15.02% -4.66% -6.87% - Horiz. % 66.97% 72.12% 73.33% 75.45% 88.79% 93.13% 100.00%
EPS -0.24 0.25 0.25 0.18 -1.86 -0.23 0.17 - QoQ % -196.00% 0.00% 38.89% 109.68% -708.70% -235.29% - Horiz. % -141.18% 147.06% 147.06% 105.88% -1,094.12% -135.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0372 0.0372 0.0434 0.0372 0.0372 0.0559 0.0559 -23.80% QoQ % 0.00% -14.29% 16.67% 0.00% -33.45% 0.00% - Horiz. % 66.55% 66.55% 77.64% 66.55% 66.55% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1000 0.1300 0.0800 0.0750 0.0950 0.0800 0.0900 -
P/RPS 0.94 1.13 0.68 0.62 0.67 0.54 0.56 41.29% QoQ % -16.81% 66.18% 9.68% -7.46% 24.07% -3.57% - Horiz. % 167.86% 201.79% 121.43% 110.71% 119.64% 96.43% 100.00%
P/EPS -26.04 32.46 19.85 26.36 -3.18 -21.38 33.13 - QoQ % -180.22% 63.53% -24.70% 928.93% 85.13% -164.53% - Horiz. % -78.60% 97.98% 59.92% 79.57% -9.60% -64.53% 100.00%
EY -3.84 3.08 5.04 3.79 -31.47 -4.68 3.02 - QoQ % -224.68% -38.89% 32.98% 112.04% -572.44% -254.97% - Horiz. % -127.15% 101.99% 166.89% 125.50% -1,042.05% -154.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.67 2.17 1.14 1.25 1.58 0.89 1.00 40.80% QoQ % -23.04% 90.35% -8.80% -20.89% 77.53% -11.00% - Horiz. % 167.00% 217.00% 114.00% 125.00% 158.00% 89.00% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 -
Price 0.1050 0.1150 0.1050 0.0750 0.0800 0.0950 0.0900 -
P/RPS 0.98 1.00 0.90 0.62 0.56 0.64 0.56 45.27% QoQ % -2.00% 11.11% 45.16% 10.71% -12.50% 14.29% - Horiz. % 175.00% 178.57% 160.71% 110.71% 100.00% 114.29% 100.00%
P/EPS -27.34 28.72 26.05 26.36 -2.68 -25.39 33.13 - QoQ % -195.19% 10.25% -1.18% 1,083.58% 89.44% -176.64% - Horiz. % -82.52% 86.69% 78.63% 79.57% -8.09% -76.64% 100.00%
EY -3.66 3.48 3.84 3.79 -37.37 -3.94 3.02 - QoQ % -205.17% -9.37% 1.32% 110.14% -848.48% -230.46% - Horiz. % -121.19% 115.23% 127.15% 125.50% -1,237.42% -130.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.75 1.92 1.50 1.25 1.33 1.06 1.00 45.27% QoQ % -8.85% 28.00% 20.00% -6.02% 25.47% 6.00% - Horiz. % 175.00% 192.00% 150.00% 125.00% 133.00% 106.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
NMSC_1Qtr_report_FY1718-final.pdf 
