[NOVAMSC] QoQ Annualized Quarter Result on 2011-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,252 32,270 31,197 28,878 29,564 24,442 24,214 35.68% QoQ % 18.54% 3.44% 8.03% -2.32% 20.96% 0.94% - Horiz. % 157.97% 133.27% 128.84% 119.26% 122.09% 100.94% 100.00%
PBT 1,012 -4,395 -5,922 538 884 281 2,121 -38.97% QoQ % 123.03% 25.79% -1,200.87% -39.14% 214.59% -86.75% - Horiz. % 47.71% -207.18% -279.20% 25.36% 41.67% 13.25% 100.00%
Tax 0 -5 0 0 0 -5 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 100.00% -0.00% -0.00% -0.00% 100.00% -
NP 1,012 -4,400 -5,922 538 884 276 2,121 -38.97% QoQ % 123.00% 25.71% -1,200.87% -39.14% 220.29% -86.99% - Horiz. % 47.71% -207.42% -279.20% 25.36% 41.67% 13.01% 100.00%
NP to SH 3,468 -4,006 -5,288 1,704 3,656 1,174 3,097 7.83% QoQ % 186.57% 24.24% -410.33% -53.39% 211.41% -62.10% - Horiz. % 111.97% -129.34% -170.73% 55.02% 118.04% 37.90% 100.00%
Tax Rate - % - % - % - % - % 1.78 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 37,240 36,670 37,119 28,340 28,680 24,166 22,093 41.68% QoQ % 1.55% -1.21% 30.98% -1.19% 18.68% 9.38% - Horiz. % 168.56% 165.98% 168.01% 128.27% 129.81% 109.38% 100.00%
Net Worth 101,150 22,051 21,632 97,371 146,239 117,399 46,459 68.06% QoQ % 358.70% 1.94% -77.78% -33.42% 24.57% 152.69% - Horiz. % 217.71% 47.46% 46.56% 209.58% 314.77% 252.69% 100.00%
Dividend 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 101,150 22,051 21,632 97,371 146,239 117,399 46,459 68.06% QoQ % 358.70% 1.94% -77.78% -33.42% 24.57% 152.69% - Horiz. % 217.71% 47.46% 46.56% 209.58% 314.77% 252.69% 100.00%
NOSH 1,445,000 367,522 360,545 1,217,142 1,827,999 1,677,142 580,749 83.72% QoQ % 293.17% 1.94% -70.38% -33.42% 8.99% 188.79% - Horiz. % 248.82% 63.28% 62.08% 209.58% 314.77% 288.79% 100.00%
Ratio Analysis 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.65 % -13.63 % -18.98 % 1.86 % 2.99 % 1.13 % 8.76 % -54.97% QoQ % 119.44% 28.19% -1,120.43% -37.79% 164.60% -87.10% - Horiz. % 30.25% -155.59% -216.67% 21.23% 34.13% 12.90% 100.00%
ROE 3.43 % -18.17 % -24.44 % 1.75 % 2.50 % 1.00 % 6.67 % -35.84% QoQ % 118.88% 25.65% -1,496.57% -30.00% 150.00% -85.01% - Horiz. % 51.42% -272.41% -366.42% 26.24% 37.48% 14.99% 100.00%
Per Share 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.65 8.78 8.65 2.37 1.62 1.46 4.17 -26.10% QoQ % -69.82% 1.50% 264.98% 46.30% 10.96% -64.99% - Horiz. % 63.55% 210.55% 207.43% 56.83% 38.85% 35.01% 100.00%
EPS 0.24 -1.09 -1.47 0.14 0.20 0.07 0.53 -41.06% QoQ % 122.02% 25.85% -1,150.00% -30.00% 185.71% -86.79% - Horiz. % 45.28% -205.66% -277.36% 26.42% 37.74% 13.21% 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 0.0700 0.0600 0.0600 0.0800 0.0800 0.0700 0.0800 -8.52% QoQ % 16.67% 0.00% -25.00% 0.00% 14.29% -12.50% - Horiz. % 87.50% 75.00% 75.00% 100.00% 100.00% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.09 4.29 4.15 3.84 3.93 3.25 3.22 35.74% QoQ % 18.65% 3.37% 8.07% -2.29% 20.92% 0.93% - Horiz. % 158.07% 133.23% 128.88% 119.25% 122.05% 100.93% 100.00%
EPS 0.46 -0.53 -0.70 0.23 0.49 0.16 0.41 7.98% QoQ % 186.79% 24.29% -404.35% -53.06% 206.25% -60.98% - Horiz. % 112.20% -129.27% -170.73% 56.10% 119.51% 39.02% 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 0.1346 0.0293 0.0288 0.1296 0.1946 0.1562 0.0618 68.10% QoQ % 359.39% 1.74% -77.78% -33.40% 24.58% 152.75% - Horiz. % 217.80% 47.41% 46.60% 209.71% 314.89% 252.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.0700 0.0800 0.0600 0.0600 0.0700 0.0800 0.0700 -
P/RPS 2.64 0.91 0.69 2.53 4.33 5.49 1.68 35.20% QoQ % 190.11% 31.88% -72.73% -41.57% -21.13% 226.79% - Horiz. % 157.14% 54.17% 41.07% 150.60% 257.74% 326.79% 100.00%
P/EPS 29.17 -7.34 -4.09 42.86 35.00 114.29 13.12 70.43% QoQ % 497.41% -79.46% -109.54% 22.46% -69.38% 771.11% - Horiz. % 222.33% -55.95% -31.17% 326.68% 266.77% 871.11% 100.00%
EY 3.43 -13.63 -24.44 2.33 2.86 0.88 7.62 -41.29% QoQ % 125.17% 44.23% -1,148.93% -18.53% 225.00% -88.45% - Horiz. % 45.01% -178.87% -320.73% 30.58% 37.53% 11.55% 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 1.00 1.33 1.00 0.75 0.88 1.14 0.88 8.90% QoQ % -24.81% 33.00% 33.33% -14.77% -22.81% 29.55% - Horiz. % 113.64% 151.14% 113.64% 85.23% 100.00% 129.55% 100.00%
Price Multiplier on Announcement Date 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 25/05/12 27/02/12 14/11/11 25/08/11 01/06/11 16/02/11 -
Price 0.0800 0.0600 0.0800 0.0800 0.0650 0.0700 0.0800 -
P/RPS 3.02 0.68 0.92 3.37 4.02 4.80 1.92 35.29% QoQ % 344.12% -26.09% -72.70% -16.17% -16.25% 150.00% - Horiz. % 157.29% 35.42% 47.92% 175.52% 209.38% 250.00% 100.00%
P/EPS 33.33 -5.50 -5.45 57.14 32.50 100.00 15.00 70.36% QoQ % 706.00% -0.92% -109.54% 75.82% -67.50% 566.67% - Horiz. % 222.20% -36.67% -36.33% 380.93% 216.67% 666.67% 100.00%
EY 3.00 -18.17 -18.33 1.75 3.08 1.00 6.67 -41.33% QoQ % 116.51% 0.87% -1,147.43% -43.18% 208.00% -85.01% - Horiz. % 44.98% -272.41% -274.81% 26.24% 46.18% 14.99% 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 1.14 1.00 1.33 1.00 0.81 1.00 1.00 9.14% QoQ % 14.00% -24.81% 33.00% 23.46% -19.00% 0.00% - Horiz. % 114.00% 100.00% 133.00% 100.00% 81.00% 100.00% 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_2Qtr_report_FY1112_Final.pdf 
