[NOVAMSC] QoQ Quarter Result on 2009-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,541 6,350 5,286 4,427 5,709 6,109 5,231 3.90% QoQ % -12.74% 20.13% 19.40% -22.46% -6.55% 16.78% - Horiz. % 105.93% 121.39% 101.05% 84.63% 109.14% 116.78% 100.00%
PBT 84 320 304 61 108 313 364 -62.28% QoQ % -73.75% 5.26% 398.36% -43.52% -65.50% -14.01% - Horiz. % 23.08% 87.91% 83.52% 16.76% 29.67% 85.99% 100.00%
Tax -262 139 359 0 0 0 0 - QoQ % -288.49% -61.28% 0.00% 0.00% 0.00% 0.00% - Horiz. % -72.98% 38.72% 100.00% - - - -
NP -178 459 663 61 108 313 364 - QoQ % -138.78% -30.77% 986.89% -43.52% -65.50% -14.01% - Horiz. % -48.90% 126.10% 182.14% 16.76% 29.67% 85.99% 100.00%
NP to SH -178 459 663 61 108 313 364 - QoQ % -138.78% -30.77% 986.89% -43.52% -65.50% -14.01% - Horiz. % -48.90% 126.10% 182.14% 16.76% 29.67% 85.99% 100.00%
Tax Rate 311.90 % -43.44 % -118.09 % - % - % - % - % - QoQ % 818.00% 63.21% 0.00% 0.00% 0.00% 0.00% - Horiz. % -264.12% 36.79% 100.00% - - - -
Total Cost 5,719 5,891 4,623 4,366 5,601 5,796 4,867 11.32% QoQ % -2.92% 27.43% 5.89% -22.05% -3.36% 19.09% - Horiz. % 117.51% 121.04% 94.99% 89.71% 115.08% 119.09% 100.00%
Net Worth 29,400 0 26,600 21,350 21,599 20,866 19,854 29.82% QoQ % 0.00% 0.00% 24.59% -1.16% 3.51% 5.10% - Horiz. % 148.08% 0.00% 133.97% 107.53% 108.79% 105.10% 100.00%
Dividend 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 29,400 0 26,600 21,350 21,599 20,866 19,854 29.82% QoQ % 0.00% 0.00% 24.59% -1.16% 3.51% 5.10% - Horiz. % 148.08% 0.00% 133.97% 107.53% 108.79% 105.10% 100.00%
NOSH 420,000 355,555 380,000 305,000 360,000 347,777 330,909 17.18% QoQ % 18.13% -6.43% 24.59% -15.28% 3.51% 5.10% - Horiz. % 126.92% 107.45% 114.84% 92.17% 108.79% 105.10% 100.00%
Ratio Analysis 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -3.21 % 7.23 % 12.54 % 1.38 % 1.89 % 5.12 % 6.96 % - QoQ % -144.40% -42.34% 808.70% -26.98% -63.09% -26.44% - Horiz. % -46.12% 103.88% 180.17% 19.83% 27.16% 73.56% 100.00%
ROE -0.61 % - % 2.49 % 0.29 % 0.50 % 1.50 % 1.83 % - QoQ % 0.00% 0.00% 758.62% -42.00% -66.67% -18.03% - Horiz. % -33.33% 0.00% 136.07% 15.85% 27.32% 81.97% 100.00%
Per Share 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.32 1.79 1.39 1.45 1.59 1.76 1.58 -11.27% QoQ % -26.26% 28.78% -4.14% -8.81% -9.66% 11.39% - Horiz. % 83.54% 113.29% 87.97% 91.77% 100.63% 111.39% 100.00%
EPS 0.02 0.08 0.08 0.02 0.03 0.09 0.11 -67.81% QoQ % -75.00% 0.00% 300.00% -33.33% -66.67% -18.18% - Horiz. % 18.18% 72.73% 72.73% 18.18% 27.27% 81.82% 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 0.0000 0.0700 0.0700 0.0600 0.0600 0.0600 10.79% QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% - Horiz. % 116.67% 0.00% 116.67% 116.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.74 0.84 0.70 0.59 0.76 0.81 0.70 3.76% QoQ % -11.90% 20.00% 18.64% -22.37% -6.17% 15.71% - Horiz. % 105.71% 120.00% 100.00% 84.29% 108.57% 115.71% 100.00%
EPS -0.02 0.06 0.09 0.01 0.01 0.04 0.05 - QoQ % -133.33% -33.33% 800.00% 0.00% -75.00% -20.00% - Horiz. % -40.00% 120.00% 180.00% 20.00% 20.00% 80.00% 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 0.0391 0.0000 0.0354 0.0284 0.0287 0.0278 0.0264 29.84% QoQ % 0.00% 0.00% 24.65% -1.05% 3.24% 5.30% - Horiz. % 148.11% 0.00% 134.09% 107.58% 108.71% 105.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.0700 0.0600 0.0600 0.0500 0.0500 0.0500 0.0500 -
P/RPS 5.31 3.36 4.31 3.44 3.15 2.85 3.16 41.21% QoQ % 58.04% -22.04% 25.29% 9.21% 10.53% -9.81% - Horiz. % 168.04% 106.33% 136.39% 108.86% 99.68% 90.19% 100.00%
P/EPS -165.17 46.48 34.39 250.00 166.67 55.56 45.45 - QoQ % -455.36% 35.16% -86.24% 50.00% 199.98% 22.24% - Horiz. % -363.41% 102.27% 75.67% 550.05% 366.71% 122.24% 100.00%
EY -0.61 2.15 2.91 0.40 0.60 1.80 2.20 - QoQ % -128.37% -26.12% 627.50% -33.33% -66.67% -18.18% - Horiz. % -27.73% 97.73% 132.27% 18.18% 27.27% 81.82% 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 0.00 0.86 0.71 0.83 0.83 0.83 13.19% QoQ % 0.00% 0.00% 21.13% -14.46% 0.00% 0.00% - Horiz. % 120.48% 0.00% 103.61% 85.54% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 26/08/09 27/05/09 23/02/09 26/11/08 14/08/08 -
Price 0.0700 0.0600 0.0600 0.0600 0.0500 0.0500 0.0600 -
P/RPS 5.31 3.36 4.31 4.13 3.15 2.85 3.80 24.91% QoQ % 58.04% -22.04% 4.36% 31.11% 10.53% -25.00% - Horiz. % 139.74% 88.42% 113.42% 108.68% 82.89% 75.00% 100.00%
P/EPS -165.17 46.48 34.39 300.00 166.67 55.56 54.55 - QoQ % -455.36% 35.16% -88.54% 80.00% 199.98% 1.85% - Horiz. % -302.79% 85.21% 63.04% 549.95% 305.54% 101.85% 100.00%
EY -0.61 2.15 2.91 0.33 0.60 1.80 1.83 - QoQ % -128.37% -26.12% 781.82% -45.00% -66.67% -1.64% - Horiz. % -33.33% 117.49% 159.02% 18.03% 32.79% 98.36% 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 0.00 0.86 0.86 0.83 0.83 1.00 - QoQ % 0.00% 0.00% 0.00% 3.61% 0.00% -17.00% - Horiz. % 100.00% 0.00% 86.00% 86.00% 83.00% 83.00% 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_4Qtr_report_FY0809.pdf 
