[NOVAMSC] QoQ Annualized Quarter Result on 2017-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 51,416 72,974 78,574 79,914 82,260 96,811 101,465 -36.52% QoQ % -29.54% -7.13% -1.68% -2.85% -15.03% -4.59% - Horiz. % 50.67% 71.92% 77.44% 78.76% 81.07% 95.41% 100.00%
PBT 2,172 -4,441 1,305 1,596 880 -23,448 -2,521 - QoQ % 148.91% -440.22% -18.21% 81.36% 103.75% -829.98% - Horiz. % -86.14% 176.14% -51.77% -63.30% -34.90% 929.98% 100.00%
Tax 0 -33 429 598 596 1,021 -34 - QoQ % 0.00% -107.69% -28.21% 0.34% -41.63% 3,045.16% - Horiz. % -0.00% 95.19% -1,238.45% -1,724.98% -1,719.21% -2,945.16% 100.00%
NP 2,172 -4,474 1,734 2,194 1,476 -22,427 -2,556 - QoQ % 148.55% -357.92% -20.94% 48.64% 106.58% -777.43% - Horiz. % -84.98% 175.04% -67.87% -85.84% -57.75% 877.43% 100.00%
NP to SH 6,660 -2,624 2,736 2,754 1,944 -20,426 -2,556 - QoQ % 353.81% -195.91% -0.65% 41.67% 109.52% -699.14% - Horiz. % -260.56% 102.66% -107.04% -107.75% -76.06% 799.14% 100.00%
Tax Rate - % - % -32.89 % -37.47 % -67.73 % - % - % - QoQ % 0.00% 0.00% 12.22% 44.68% 0.00% 0.00% - Horiz. % 0.00% 0.00% 48.56% 55.32% 100.00% - -
Total Cost 49,244 77,448 76,840 77,720 80,784 119,238 104,021 -39.34% QoQ % -36.42% 0.79% -1.13% -3.79% -32.25% 14.63% - Horiz. % 47.34% 74.45% 73.87% 74.72% 77.66% 114.63% 100.00%
Net Worth 43,262 40,994 40,994 47,826 40,994 40,994 61,491 -20.95% QoQ % 5.53% -0.00% -14.29% 16.67% 0.00% -33.33% - Horiz. % 70.36% 66.67% 66.67% 77.78% 66.67% 66.67% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 43,262 40,994 40,994 47,826 40,994 40,994 61,491 -20.95% QoQ % 5.53% -0.00% -14.29% 16.67% 0.00% -33.33% - Horiz. % 70.36% 66.67% 66.67% 77.78% 66.67% 66.67% 100.00%
NOSH 689,998 683,240 683,241 683,241 683,241 683,240 683,241 0.66% QoQ % 0.99% -0.00% 0.00% 0.00% 0.00% -0.00% - Horiz. % 100.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.22 % -6.13 % 2.21 % 2.75 % 1.79 % -23.17 % -2.52 % - QoQ % 168.84% -377.38% -19.64% 53.63% 107.73% -819.44% - Horiz. % -167.46% 243.25% -87.70% -109.13% -71.03% 919.44% 100.00%
ROE 15.39 % -6.40 % 6.67 % 5.76 % 4.74 % -49.83 % -4.16 % - QoQ % 340.47% -195.95% 15.80% 21.52% 109.51% -1,097.84% - Horiz. % -369.95% 153.85% -160.34% -138.46% -113.94% 1,197.84% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.45 10.68 11.50 11.70 12.04 14.17 14.85 -36.94% QoQ % -30.24% -7.13% -1.71% -2.82% -15.03% -4.58% - Horiz. % 50.17% 71.92% 77.44% 78.79% 81.08% 95.42% 100.00%
EPS 0.96 -0.38 0.40 0.40 0.28 -3.07 -0.51 - QoQ % 352.63% -195.00% 0.00% 42.86% 109.12% -501.96% - Horiz. % -188.24% 74.51% -78.43% -78.43% -54.90% 601.96% 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 0.0627 0.0600 0.0600 0.0700 0.0600 0.0600 0.0900 -21.47% QoQ % 4.50% 0.00% -14.29% 16.67% 0.00% -33.33% - Horiz. % 69.67% 66.67% 66.67% 77.78% 66.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.67 6.63 7.14 7.26 7.47 8.80 9.22 -36.54% QoQ % -29.56% -7.14% -1.65% -2.81% -15.11% -4.56% - Horiz. % 50.65% 71.91% 77.44% 78.74% 81.02% 95.44% 100.00%
EPS 0.61 -0.24 0.25 0.25 0.18 -1.86 -0.23 - QoQ % 354.17% -196.00% 0.00% 38.89% 109.68% -708.70% - Horiz. % -265.22% 104.35% -108.70% -108.70% -78.26% 808.70% 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 0.0393 0.0372 0.0372 0.0435 0.0372 0.0372 0.0559 -20.99% QoQ % 5.65% 0.00% -14.48% 16.94% 0.00% -33.45% - Horiz. % 70.30% 66.55% 66.55% 77.82% 66.55% 66.55% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.1350 0.1000 0.1300 0.0800 0.0750 0.0950 0.0800 -
P/RPS 1.81 0.94 1.13 0.68 0.62 0.67 0.54 124.47% QoQ % 92.55% -16.81% 66.18% 9.68% -7.46% 24.07% - Horiz. % 335.19% 174.07% 209.26% 125.93% 114.81% 124.07% 100.00%
P/EPS 13.99 -26.04 32.46 19.85 26.36 -3.18 -21.38 - QoQ % 153.73% -180.22% 63.53% -24.70% 928.93% 85.13% - Horiz. % -65.43% 121.80% -151.82% -92.84% -123.29% 14.87% 100.00%
EY 7.15 -3.84 3.08 5.04 3.79 -31.47 -4.68 - QoQ % 286.20% -224.68% -38.89% 32.98% 112.04% -572.44% - Horiz. % -152.78% 82.05% -65.81% -107.69% -80.98% 672.44% 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 2.15 1.67 2.17 1.14 1.25 1.58 0.89 80.33% QoQ % 28.74% -23.04% 90.35% -8.80% -20.89% 77.53% - Horiz. % 241.57% 187.64% 243.82% 128.09% 140.45% 177.53% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 21/02/17 -
Price 0.1650 0.1050 0.1150 0.1050 0.0750 0.0800 0.0950 -
P/RPS 2.21 0.98 1.00 0.90 0.62 0.56 0.64 128.98% QoQ % 125.51% -2.00% 11.11% 45.16% 10.71% -12.50% - Horiz. % 345.31% 153.13% 156.25% 140.62% 96.88% 87.50% 100.00%
P/EPS 17.09 -27.34 28.72 26.05 26.36 -2.68 -25.39 - QoQ % 162.51% -195.19% 10.25% -1.18% 1,083.58% 89.44% - Horiz. % -67.31% 107.68% -113.12% -102.60% -103.82% 10.56% 100.00%
EY 5.85 -3.66 3.48 3.84 3.79 -37.37 -3.94 - QoQ % 259.84% -205.17% -9.37% 1.32% 110.14% -848.48% - Horiz. % -148.48% 92.89% -88.32% -97.46% -96.19% 948.48% 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 2.63 1.75 1.92 1.50 1.25 1.33 1.06 83.58% QoQ % 50.29% -8.85% 28.00% 20.00% -6.02% 25.47% - Horiz. % 248.11% 165.09% 181.13% 141.51% 117.92% 125.47% 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_FY1718-final.pdf 
