[NOVAMSC] QoQ TTM Result on 2013-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 32,846 32,392 33,312 29,654 29,383 30,683 31,255 3.37% QoQ % 1.40% -2.76% 12.34% 0.92% -4.24% -1.83% - Horiz. % 105.09% 103.64% 106.58% 94.88% 94.01% 98.17% 100.00%
PBT 806 722 -11 -4,485 -4,504 -4,616 -3,842 - QoQ % 11.63% 6,663.64% 99.75% 0.42% 2.43% -20.15% - Horiz. % -20.98% -18.79% 0.29% 116.74% 117.23% 120.15% 100.00%
Tax -1 -1 0 0 0 0 -5 -65.90% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 20.00% 20.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 805 721 -11 -4,485 -4,504 -4,616 -3,847 - QoQ % 11.65% 6,654.55% 99.75% 0.42% 2.43% -19.99% - Horiz. % -20.93% -18.74% 0.29% 116.58% 117.08% 119.99% 100.00%
NP to SH 1,400 1,625 808 -3,690 -4,491 -4,074 -3,242 - QoQ % -13.85% 101.11% 121.90% 17.84% -10.24% -25.66% - Horiz. % -43.18% -50.12% -24.92% 113.82% 138.53% 125.66% 100.00%
Tax Rate 0.12 % 0.14 % - % - % - % - % - % - QoQ % -14.29% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 85.71% 100.00% - - - - -
Total Cost 32,041 31,671 33,323 34,139 33,887 35,299 35,102 -5.92% QoQ % 1.17% -4.96% -2.39% 0.74% -4.00% 0.56% - Horiz. % 91.28% 90.23% 94.93% 97.26% 96.54% 100.56% 100.00%
Net Worth 12,272 51,599 51,599 90,685 24,999 24,222 23,812 -35.80% QoQ % -76.22% 0.00% -43.10% 262.74% 3.21% 1.72% - Horiz. % 51.54% 216.69% 216.69% 380.83% 104.99% 101.72% 100.00%
Dividend 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 12,272 51,599 51,599 90,685 24,999 24,222 23,812 -35.80% QoQ % -76.22% 0.00% -43.10% 262.74% 3.21% 1.72% - Horiz. % 51.54% 216.69% 216.69% 380.83% 104.99% 101.72% 100.00%
NOSH 204,545 860,000 860,000 1,511,428 499,999 484,444 396,880 -35.80% QoQ % -76.22% 0.00% -43.10% 202.29% 3.21% 22.06% - Horiz. % 51.54% 216.69% 216.69% 380.83% 125.98% 122.06% 100.00%
Ratio Analysis 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.45 % 2.23 % -0.03 % -15.12 % -15.33 % -15.04 % -12.31 % - QoQ % 9.87% 7,533.33% 99.80% 1.37% -1.93% -22.18% - Horiz. % -19.90% -18.12% 0.24% 122.83% 124.53% 122.18% 100.00%
ROE 11.41 % 3.15 % 1.57 % -4.07 % -17.96 % -16.82 % -13.61 % - QoQ % 262.22% 100.64% 138.57% 77.34% -6.78% -23.59% - Horiz. % -83.84% -23.14% -11.54% 29.90% 131.96% 123.59% 100.00%
Per Share 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.06 3.77 3.87 1.96 5.88 6.33 7.88 60.96% QoQ % 325.99% -2.58% 97.45% -66.67% -7.11% -19.67% - Horiz. % 203.81% 47.84% 49.11% 24.87% 74.62% 80.33% 100.00%
EPS 0.68 0.19 0.09 -0.24 -0.90 -0.84 -0.82 - QoQ % 257.89% 111.11% 137.50% 73.33% -7.14% -2.44% - Horiz. % -82.93% -23.17% -10.98% 29.27% 109.76% 102.44% 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 0.0600 0.0600 0.0500 0.0500 0.0600 - QoQ % 0.00% 0.00% 0.00% 20.00% 0.00% -16.67% - Horiz. % 100.00% 100.00% 100.00% 100.00% 83.33% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.98 2.94 3.03 2.69 2.67 2.79 2.84 3.27% QoQ % 1.36% -2.97% 12.64% 0.75% -4.30% -1.76% - Horiz. % 104.93% 103.52% 106.69% 94.72% 94.01% 98.24% 100.00%
EPS 0.13 0.15 0.07 -0.34 -0.41 -0.37 -0.29 - QoQ % -13.33% 114.29% 120.59% 17.07% -10.81% -27.59% - Horiz. % -44.83% -51.72% -24.14% 117.24% 141.38% 127.59% 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 0.0111 0.0469 0.0469 0.0824 0.0227 0.0220 0.0216 -35.92% QoQ % -76.33% 0.00% -43.08% 263.00% 3.18% 1.85% - Horiz. % 51.39% 217.13% 217.13% 381.48% 105.09% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.0800 0.0700 0.0650 0.0700 0.0600 0.0500 0.0600 -
P/RPS 0.50 1.86 1.68 3.57 1.02 0.79 0.76 -24.41% QoQ % -73.12% 10.71% -52.94% 250.00% 29.11% 3.95% - Horiz. % 65.79% 244.74% 221.05% 469.74% 134.21% 103.95% 100.00%
P/EPS 11.69 37.05 69.18 -28.67 -6.68 -5.95 -7.35 - QoQ % -68.45% -46.44% 341.30% -329.19% -12.27% 19.05% - Horiz. % -159.05% -504.08% -941.22% 390.07% 90.88% 80.95% 100.00%
EY 8.56 2.70 1.45 -3.49 -14.97 -16.82 -13.61 - QoQ % 217.04% 86.21% 141.55% 76.69% 11.00% -23.59% - Horiz. % -62.89% -19.84% -10.65% 25.64% 109.99% 123.59% 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 1.33 1.17 1.08 1.17 1.20 1.00 1.00 21.00% QoQ % 13.68% 8.33% -7.69% -2.50% 20.00% 0.00% - Horiz. % 133.00% 117.00% 108.00% 117.00% 120.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 -
Price 0.1250 0.0700 0.0700 0.0650 0.0650 0.0600 0.0600 -
P/RPS 0.78 1.86 1.81 3.31 1.11 0.95 0.76 1.75% QoQ % -58.06% 2.76% -45.32% 198.20% 16.84% 25.00% - Horiz. % 102.63% 244.74% 238.16% 435.53% 146.05% 125.00% 100.00%
P/EPS 18.26 37.05 74.50 -26.62 -7.24 -7.13 -7.35 - QoQ % -50.72% -50.27% 379.86% -267.68% -1.54% 2.99% - Horiz. % -248.44% -504.08% -1,013.61% 362.18% 98.50% 97.01% 100.00%
EY 5.48 2.70 1.34 -3.76 -13.82 -14.02 -13.61 - QoQ % 102.96% 101.49% 135.64% 72.79% 1.43% -3.01% - Horiz. % -40.26% -19.84% -9.85% 27.63% 101.54% 103.01% 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 2.08 1.17 1.17 1.08 1.30 1.20 1.00 63.16% QoQ % 77.78% 0.00% 8.33% -16.92% 8.33% 20.00% - Horiz. % 208.00% 117.00% 117.00% 108.00% 130.00% 120.00% 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_FY1314.pdf 
