[NOVAMSC] QoQ Annualized Quarter Result on 2013-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,349 34,324 33,052 30,683 29,845 36,382 38,252 -8.72% QoQ % -2.84% 3.85% 7.72% 2.81% -17.97% -4.89% - Horiz. % 87.18% 89.73% 86.41% 80.21% 78.02% 95.11% 100.00%
PBT 956 1,264 1,460 -4,618 -5,184 1,000 1,012 -3.71% QoQ % -24.37% -13.42% 131.62% 10.92% -618.40% -1.19% - Horiz. % 94.47% 124.90% 144.27% -456.32% -512.25% 98.81% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 956 1,264 1,460 -4,618 -5,184 1,000 1,012 -3.71% QoQ % -24.37% -13.42% 131.62% 10.92% -618.40% -1.19% - Horiz. % 94.47% 124.90% 144.27% -456.32% -512.25% 98.81% 100.00%
NP to SH 2,241 3,018 1,800 -4,078 -4,268 2,248 3,468 -25.19% QoQ % -25.73% 67.67% 144.14% 4.45% -289.86% -35.18% - Horiz. % 64.63% 87.02% 51.90% -117.59% -123.07% 64.82% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 32,393 33,060 31,592 35,301 35,029 35,382 37,240 -8.85% QoQ % -2.02% 4.65% -10.51% 0.78% -1.00% -4.99% - Horiz. % 86.99% 88.78% 84.83% 94.79% 94.06% 95.01% 100.00%
Net Worth 56,033 56,587 24,999 17,730 19,799 65,566 101,150 -32.48% QoQ % -0.98% 126.35% 41.00% -10.45% -69.80% -35.18% - Horiz. % 55.40% 55.94% 24.72% 17.53% 19.57% 64.82% 100.00%
Dividend 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 56,033 56,587 24,999 17,730 19,799 65,566 101,150 -32.48% QoQ % -0.98% 126.35% 41.00% -10.45% -69.80% -35.18% - Horiz. % 55.40% 55.94% 24.72% 17.53% 19.57% 64.82% 100.00%
NOSH 933,888 943,125 499,999 354,608 329,999 936,666 1,445,000 -25.19% QoQ % -0.98% 88.63% 41.00% 7.46% -64.77% -35.18% - Horiz. % 64.63% 65.27% 34.60% 24.54% 22.84% 64.82% 100.00%
Ratio Analysis 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.87 % 3.68 % 4.42 % -15.05 % -17.37 % 2.75 % 2.65 % 5.45% QoQ % -22.01% -16.74% 129.37% 13.36% -731.64% 3.77% - Horiz. % 108.30% 138.87% 166.79% -567.92% -655.47% 103.77% 100.00%
ROE 4.00 % 5.33 % 7.20 % -23.00 % -21.56 % 3.43 % 3.43 % 10.76% QoQ % -24.95% -25.97% 131.30% -6.68% -728.57% 0.00% - Horiz. % 116.62% 155.39% 209.91% -670.55% -628.57% 100.00% 100.00%
Per Share 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.57 3.64 6.61 8.65 9.04 3.88 2.65 21.91% QoQ % -1.92% -44.93% -23.58% -4.31% 132.99% 46.42% - Horiz. % 134.72% 137.36% 249.43% 326.42% 341.13% 146.42% 100.00%
EPS 0.24 0.32 0.36 -1.15 -1.29 0.24 0.24 - QoQ % -25.00% -11.11% 131.30% 10.85% -637.50% 0.00% - Horiz. % 100.00% 133.33% 150.00% -479.17% -537.50% 100.00% 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 0.0500 0.0500 0.0600 0.0700 0.0700 -9.74% QoQ % 0.00% 20.00% 0.00% -16.67% -14.29% 0.00% - Horiz. % 85.71% 85.71% 71.43% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.03 3.12 3.00 2.79 2.71 3.31 3.48 -8.80% QoQ % -2.88% 4.00% 7.53% 2.95% -18.13% -4.89% - Horiz. % 87.07% 89.66% 86.21% 80.17% 77.87% 95.11% 100.00%
EPS 0.20 0.27 0.16 -0.37 -0.39 0.20 0.32 -26.84% QoQ % -25.93% 68.75% 143.24% 5.13% -295.00% -37.50% - Horiz. % 62.50% 84.38% 50.00% -115.62% -121.88% 62.50% 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 0.0509 0.0514 0.0227 0.0161 0.0180 0.0596 0.0919 -32.48% QoQ % -0.97% 126.43% 40.99% -10.56% -69.80% -35.15% - Horiz. % 55.39% 55.93% 24.70% 17.52% 19.59% 64.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 0.0700 -
P/RPS 1.82 1.92 0.91 0.58 0.66 1.54 2.64 -21.91% QoQ % -5.21% 110.99% 56.90% -12.12% -57.14% -41.67% - Horiz. % 68.94% 72.73% 34.47% 21.97% 25.00% 58.33% 100.00%
P/EPS 27.08 21.88 16.67 -4.35 -4.64 25.00 29.17 -4.82% QoQ % 23.77% 31.25% 483.22% 6.25% -118.56% -14.30% - Horiz. % 92.84% 75.01% 57.15% -14.91% -15.91% 85.70% 100.00%
EY 3.69 4.57 6.00 -23.00 -21.56 4.00 3.43 4.98% QoQ % -19.26% -23.83% 126.09% -6.68% -639.00% 16.62% - Horiz. % 107.58% 133.24% 174.93% -670.55% -628.57% 116.62% 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 1.08 1.17 1.20 1.00 1.00 0.86 1.00 5.25% QoQ % -7.69% -2.50% 20.00% 0.00% 16.28% -14.00% - Horiz. % 108.00% 117.00% 120.00% 100.00% 100.00% 86.00% 100.00%
Price Multiplier on Announcement Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 22/08/12 -
Price 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 0.0800 -
P/RPS 1.96 1.79 0.98 0.69 0.66 1.54 3.02 -24.98% QoQ % 9.50% 82.65% 42.03% 4.55% -57.14% -49.01% - Horiz. % 64.90% 59.27% 32.45% 22.85% 21.85% 50.99% 100.00%
P/EPS 29.17 20.31 18.06 -5.22 -4.64 25.00 33.33 -8.48% QoQ % 43.62% 12.46% 445.98% -12.50% -118.56% -24.99% - Horiz. % 87.52% 60.94% 54.19% -15.66% -13.92% 75.01% 100.00%
EY 3.43 4.92 5.54 -19.17 -21.56 4.00 3.00 9.31% QoQ % -30.28% -11.19% 128.90% 11.09% -639.00% 33.33% - Horiz. % 114.33% 164.00% 184.67% -639.00% -718.67% 133.33% 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 1.17 1.08 1.30 1.20 1.00 0.86 1.14 1.74% QoQ % 8.33% -16.92% 8.33% 20.00% 16.28% -24.56% - Horiz. % 102.63% 94.74% 114.04% 105.26% 87.72% 75.44% 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_4Qtr_report_FY1213-final.pdf 
