[NOVAMSC] YoY Quarter Result on 2014-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 18,974 21,586 7,950 6,849 7,850 4,192 8,959 13.31% YoY % -12.10% 171.52% 16.08% -12.75% 87.26% -53.21% - Horiz. % 211.79% 240.94% 88.74% 76.45% 87.62% 46.79% 100.00%
PBT 181 -2,845 235 158 85 -4,389 -4,710 - YoY % 106.36% -1,310.64% 48.73% 85.88% 101.94% 6.82% - Horiz. % -3.84% 60.40% -4.99% -3.35% -1.80% 93.18% 100.00%
Tax 23 0 -3 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -766.67% -0.00% 100.00% - - - -
NP 204 -2,845 232 158 85 -4,389 -4,710 - YoY % 107.17% -1,326.29% 46.84% 85.88% 101.94% 6.82% - Horiz. % -4.33% 60.40% -4.93% -3.35% -1.80% 93.18% 100.00%
NP to SH 675 -2,845 -483 1,148 172 -4,326 -4,817 - YoY % 123.73% -489.03% -142.07% 567.44% 103.98% 10.19% - Horiz. % -14.01% 59.06% 10.03% -23.83% -3.57% 89.81% 100.00%
Tax Rate -12.71 % - % 1.28 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -992.97% 0.00% 100.00% - - - -
Total Cost 18,770 24,431 7,718 6,691 7,765 8,581 13,669 5.42% YoY % -23.17% 216.55% 15.35% -13.83% -9.51% -37.22% - Horiz. % 137.32% 178.73% 56.46% 48.95% 56.81% 62.78% 100.00%
Net Worth 40,994 61,491 49,061 229,599 51,599 23,812 24,702 8.80% YoY % -33.33% 25.34% -78.63% 344.96% 116.69% -3.60% - Horiz. % 165.95% 248.93% 198.61% 929.46% 208.89% 96.40% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 40,994 61,491 49,061 229,599 51,599 23,812 24,702 8.80% YoY % -33.33% 25.34% -78.63% 344.96% 116.69% -3.60% - Horiz. % 165.95% 248.93% 198.61% 929.46% 208.89% 96.40% 100.00%
NOSH 683,241 683,241 545,126 2,870,000 860,000 396,880 411,709 8.80% YoY % 0.00% 25.34% -81.01% 233.72% 116.69% -3.60% - Horiz. % 165.95% 165.95% 132.41% 697.09% 208.89% 96.40% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.08 % -13.18 % 2.92 % 2.31 % 1.08 % -104.70 % -52.57 % - YoY % 108.19% -551.37% 26.41% 113.89% 101.03% -99.16% - Horiz. % -2.05% 25.07% -5.55% -4.39% -2.05% 199.16% 100.00%
ROE 1.65 % -4.63 % -0.98 % 0.50 % 0.33 % -18.17 % -19.50 % - YoY % 135.64% -372.45% -296.00% 51.52% 101.82% 6.82% - Horiz. % -8.46% 23.74% 5.03% -2.56% -1.69% 93.18% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.78 3.16 1.46 0.24 0.91 1.06 2.18 4.13% YoY % -12.03% 116.44% 508.33% -73.63% -14.15% -51.38% - Horiz. % 127.52% 144.95% 66.97% 11.01% 41.74% 48.62% 100.00%
EPS 0.10 -0.42 0.04 0.04 0.02 -1.09 -1.17 - YoY % 123.81% -1,150.00% 0.00% 100.00% 101.83% 6.84% - Horiz. % -8.55% 35.90% -3.42% -3.42% -1.71% 93.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0900 0.0900 0.0800 0.0600 0.0600 0.0600 - YoY % -33.33% 0.00% 12.50% 33.33% 0.00% 0.00% - Horiz. % 100.00% 150.00% 150.00% 133.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,840 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.72 1.96 0.72 0.62 0.71 0.38 0.81 13.36% YoY % -12.24% 172.22% 16.13% -12.68% 86.84% -53.09% - Horiz. % 212.35% 241.98% 88.89% 76.54% 87.65% 46.91% 100.00%
EPS 0.06 -0.26 -0.04 0.10 0.02 -0.39 -0.44 - YoY % 123.08% -550.00% -140.00% 400.00% 105.13% 11.36% - Horiz. % -13.64% 59.09% 9.09% -22.73% -4.55% 88.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0372 0.0559 0.0446 0.2086 0.0469 0.0216 0.0224 8.81% YoY % -33.45% 25.34% -78.62% 344.78% 117.13% -3.57% - Horiz. % 166.07% 249.55% 199.11% 931.25% 209.38% 96.43% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1300 0.0800 0.1150 0.1350 0.0650 0.0600 0.0600 -
P/RPS 4.68 2.53 7.89 56.57 7.12 5.68 2.76 9.19% YoY % 84.98% -67.93% -86.05% 694.52% 25.35% 105.80% - Horiz. % 169.57% 91.67% 285.87% 2,049.64% 257.97% 205.80% 100.00%
P/EPS 131.59 -19.21 -129.79 337.50 325.00 -5.50 -5.13 - YoY % 785.01% 85.20% -138.46% 3.85% 6,009.09% -7.21% - Horiz. % -2,565.11% 374.46% 2,530.02% -6,578.95% -6,335.28% 107.21% 100.00%
EY 0.76 -5.20 -0.77 0.30 0.31 -18.17 -19.50 - YoY % 114.62% -575.32% -356.67% -3.23% 101.71% 6.82% - Horiz. % -3.90% 26.67% 3.95% -1.54% -1.59% 93.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.17 0.89 1.28 1.69 1.08 1.00 1.00 13.77% YoY % 143.82% -30.47% -24.26% 56.48% 8.00% 0.00% - Horiz. % 217.00% 89.00% 128.00% 169.00% 108.00% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 21/02/17 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 -
Price 0.1150 0.0950 0.1000 0.1550 0.0700 0.0600 0.0800 -
P/RPS 4.14 3.01 6.86 64.95 7.67 5.68 3.68 1.98% YoY % 37.54% -56.12% -89.44% 746.81% 35.04% 54.35% - Horiz. % 112.50% 81.79% 186.41% 1,764.95% 208.42% 154.35% 100.00%
P/EPS 116.40 -22.81 -112.86 387.50 350.00 -5.50 -6.84 - YoY % 610.30% 79.79% -129.13% 10.71% 6,463.64% 19.59% - Horiz. % -1,701.75% 333.48% 1,650.00% -5,665.20% -5,116.96% 80.41% 100.00%
EY 0.86 -4.38 -0.89 0.26 0.29 -18.17 -14.63 - YoY % 119.63% -392.13% -442.31% -10.34% 101.60% -24.20% - Horiz. % -5.88% 29.94% 6.08% -1.78% -1.98% 124.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.92 1.06 1.11 1.94 1.17 1.00 1.33 6.30% YoY % 81.13% -4.50% -42.78% 65.81% 17.00% -24.81% - Horiz. % 144.36% 79.70% 83.46% 145.86% 87.97% 75.19% 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_3Qtr_report_FY1415.pdf 
