[NOVAMSC] QoQ Annualized Quarter Result on 2014-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 30,222 31,636 34,868 32,392 33,349 34,324 33,052 -5.78% QoQ % -4.47% -9.27% 7.64% -2.87% -2.84% 3.85% - Horiz. % 91.44% 95.72% 105.49% 98.00% 100.90% 103.85% 100.00%
PBT 1,664 2,182 1,796 722 956 1,264 1,460 9.08% QoQ % -23.74% 21.49% 148.75% -24.48% -24.37% -13.42% - Horiz. % 113.97% 149.45% 123.01% 49.45% 65.48% 86.58% 100.00%
Tax 0 0 0 -1 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 1,664 2,182 1,796 721 956 1,264 1,460 9.08% QoQ % -23.74% 21.49% 149.10% -24.58% -24.37% -13.42% - Horiz. % 113.97% 149.45% 123.01% 49.38% 65.48% 86.58% 100.00%
NP to SH 2,681 1,726 900 1,626 2,241 3,018 1,800 30.34% QoQ % 55.35% 91.78% -44.65% -27.45% -25.73% 67.67% - Horiz. % 148.96% 95.89% 50.00% 90.33% 124.52% 167.67% 100.00%
Tax Rate - % - % - % 0.14 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 28,558 29,454 33,072 31,671 32,393 33,060 31,592 -6.49% QoQ % -3.04% -10.94% 4.42% -2.23% -2.02% 4.65% - Horiz. % 90.40% 93.23% 104.68% 100.25% 102.54% 104.65% 100.00%
Net Worth 53,626 19,177 12,272 54,199 56,033 56,587 24,999 66.10% QoQ % 179.63% 56.26% -77.36% -3.27% -0.98% 126.35% - Horiz. % 214.51% 76.71% 49.09% 216.80% 224.13% 226.35% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 53,626 19,177 12,272 54,199 56,033 56,587 24,999 66.10% QoQ % 179.63% 56.26% -77.36% -3.27% -0.98% 126.35% - Horiz. % 214.51% 76.71% 49.09% 216.80% 224.13% 226.35% 100.00%
NOSH 670,333 319,629 204,545 903,333 933,888 943,125 499,999 21.52% QoQ % 109.72% 56.26% -77.36% -3.27% -0.98% 88.63% - Horiz. % 134.07% 63.93% 40.91% 180.67% 186.78% 188.63% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.51 % 6.90 % 5.15 % 2.23 % 2.87 % 3.68 % 4.42 % 15.78% QoQ % -20.14% 33.98% 130.94% -22.30% -22.01% -16.74% - Horiz. % 124.66% 156.11% 116.52% 50.45% 64.93% 83.26% 100.00%
ROE 5.00 % 9.00 % 7.33 % 3.00 % 4.00 % 5.33 % 7.20 % -21.53% QoQ % -44.44% 22.78% 144.33% -25.00% -24.95% -25.97% - Horiz. % 69.44% 125.00% 101.81% 41.67% 55.56% 74.03% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.51 9.90 17.05 3.59 3.57 3.64 6.61 -22.44% QoQ % -54.44% -41.94% 374.93% 0.56% -1.92% -44.93% - Horiz. % 68.23% 149.77% 257.94% 54.31% 54.01% 55.07% 100.00%
EPS 0.40 0.54 0.44 0.18 0.24 0.32 0.36 7.26% QoQ % -25.93% 22.73% 144.44% -25.00% -25.00% -11.11% - Horiz. % 111.11% 150.00% 122.22% 50.00% 66.67% 88.89% 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 0.0800 0.0600 0.0600 0.0600 0.0600 0.0600 0.0500 36.68% QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 20.00% - Horiz. % 160.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 990,419 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.05 3.19 3.52 3.27 3.37 3.47 3.34 -5.86% QoQ % -4.39% -9.37% 7.65% -2.97% -2.88% 3.89% - Horiz. % 91.32% 95.51% 105.39% 97.90% 100.90% 103.89% 100.00%
EPS 0.27 0.17 0.09 0.16 0.23 0.30 0.18 30.94% QoQ % 58.82% 88.89% -43.75% -30.43% -23.33% 66.67% - Horiz. % 150.00% 94.44% 50.00% 88.89% 127.78% 166.67% 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 0.0541 0.0194 0.0124 0.0547 0.0566 0.0571 0.0252 66.19% QoQ % 178.87% 56.45% -77.33% -3.36% -0.88% 126.59% - Horiz. % 214.68% 76.98% 49.21% 217.06% 224.60% 226.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1350 0.1300 0.0800 0.0700 0.0650 0.0700 0.0600 -
P/RPS 2.99 1.31 0.47 1.95 1.82 1.92 0.91 120.54% QoQ % 128.24% 178.72% -75.90% 7.14% -5.21% 110.99% - Horiz. % 328.57% 143.96% 51.65% 214.29% 200.00% 210.99% 100.00%
P/EPS 33.75 24.07 18.18 38.89 27.08 21.88 16.67 59.83% QoQ % 40.22% 32.40% -53.25% 43.61% 23.77% 31.25% - Horiz. % 202.46% 144.39% 109.06% 233.29% 162.45% 131.25% 100.00%
EY 2.96 4.15 5.50 2.57 3.69 4.57 6.00 -37.48% QoQ % -28.67% -24.55% 114.01% -30.35% -19.26% -23.83% - Horiz. % 49.33% 69.17% 91.67% 42.83% 61.50% 76.17% 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 1.69 2.17 1.33 1.17 1.08 1.17 1.20 25.56% QoQ % -22.12% 63.16% 13.68% 8.33% -7.69% -2.50% - Horiz. % 140.83% 180.83% 110.83% 97.50% 90.00% 97.50% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.1550 0.1950 0.1250 0.0700 0.0700 0.0650 0.0650 -
P/RPS 3.44 1.97 0.73 1.95 1.96 1.79 0.98 130.44% QoQ % 74.62% 169.86% -62.56% -0.51% 9.50% 82.65% - Horiz. % 351.02% 201.02% 74.49% 198.98% 200.00% 182.65% 100.00%
P/EPS 38.75 36.11 28.41 38.89 29.17 20.31 18.06 66.12% QoQ % 7.31% 27.10% -26.95% 33.32% 43.62% 12.46% - Horiz. % 214.56% 199.94% 157.31% 215.34% 161.52% 112.46% 100.00%
EY 2.58 2.77 3.52 2.57 3.43 4.92 5.54 -39.83% QoQ % -6.86% -21.31% 36.96% -25.07% -30.28% -11.19% - Horiz. % 46.57% 50.00% 63.54% 46.39% 61.91% 88.81% 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 1.94 3.25 2.08 1.17 1.17 1.08 1.30 30.49% QoQ % -40.31% 56.25% 77.78% 0.00% 8.33% -16.92% - Horiz. % 149.23% 250.00% 160.00% 90.00% 90.00% 83.08% 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_FY1314.pdf 
