[NOVAMSC] YoY TTM Result on 2012-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,283 32,392 30,683 32,269 24,443 22,271 21,476 7.03% YoY % -0.34% 5.57% -4.91% 32.02% 9.75% 3.70% - Horiz. % 150.32% 150.83% 142.87% 150.26% 113.82% 103.70% 100.00%
PBT 1,155 722 -4,616 -4,394 281 786 846 5.32% YoY % 59.97% 115.64% -5.05% -1,663.70% -64.25% -7.09% - Horiz. % 136.52% 85.34% -545.63% -519.39% 33.22% 92.91% 100.00%
Tax -3 -1 0 -5 -5 226 0 - YoY % -200.00% 0.00% 0.00% 0.00% -102.21% 0.00% - Horiz. % -1.33% -0.44% 0.00% -2.21% -2.21% 100.00% -
NP 1,152 721 -4,616 -4,399 276 1,012 846 5.28% YoY % 59.78% 115.62% -4.93% -1,693.84% -72.73% 19.62% - Horiz. % 136.17% 85.22% -545.63% -519.98% 32.62% 119.62% 100.00%
NP to SH 2,595 1,625 -4,074 -4,005 1,175 -167 846 20.53% YoY % 59.69% 139.89% -1.72% -440.85% 803.59% -119.74% - Horiz. % 306.74% 192.08% -481.56% -473.40% 138.89% -19.74% 100.00%
Tax Rate 0.26 % 0.14 % - % - % 1.78 % -28.75 % - % - YoY % 85.71% 0.00% 0.00% 0.00% 106.19% 0.00% - Horiz. % -0.90% -0.49% 0.00% 0.00% -6.19% 100.00% -
Total Cost 31,131 31,671 35,299 36,668 24,167 21,259 20,630 7.09% YoY % -1.71% -10.28% -3.73% 51.73% 13.68% 3.05% - Horiz. % 150.90% 153.52% 171.11% 177.74% 117.14% 103.05% 100.00%
Net Worth 233,199 51,599 24,222 23,999 24,351 25,900 21,350 48.93% YoY % 351.94% 113.03% 0.93% -1.44% -5.98% 21.31% - Horiz. % 1,092.27% 241.69% 113.45% 112.41% 114.06% 121.31% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 233,199 51,599 24,222 23,999 24,351 25,900 21,350 48.93% YoY % 351.94% 113.03% 0.93% -1.44% -5.98% 21.31% - Horiz. % 1,092.27% 241.69% 113.45% 112.41% 114.06% 121.31% 100.00%
NOSH 2,915,000 860,000 484,444 400,000 347,878 370,000 305,000 45.65% YoY % 238.95% 77.52% 21.11% 14.98% -5.98% 21.31% - Horiz. % 955.74% 281.97% 158.83% 131.15% 114.06% 121.31% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.57 % 2.23 % -15.04 % -13.63 % 1.13 % 4.54 % 3.94 % -1.63% YoY % 60.09% 114.83% -10.34% -1,306.19% -75.11% 15.23% - Horiz. % 90.61% 56.60% -381.73% -345.94% 28.68% 115.23% 100.00%
ROE 1.11 % 3.15 % -16.82 % -16.69 % 4.83 % -0.64 % 3.96 % -19.09% YoY % -64.76% 118.73% -0.78% -445.55% 854.69% -116.16% - Horiz. % 28.03% 79.55% -424.75% -421.46% 121.97% -16.16% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.11 3.77 6.33 8.07 7.03 6.02 7.04 -26.49% YoY % -70.56% -40.44% -21.56% 14.79% 16.78% -14.49% - Horiz. % 15.77% 53.55% 89.91% 114.63% 99.86% 85.51% 100.00%
EPS 0.09 0.19 -0.84 -1.00 0.34 -0.05 0.28 -17.23% YoY % -52.63% 122.62% 16.00% -394.12% 780.00% -117.86% - Horiz. % 32.14% 67.86% -300.00% -357.14% 121.43% -17.86% 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 0.0800 0.0600 0.0500 0.0600 0.0700 0.0700 0.0700 2.25% YoY % 33.33% 20.00% -16.67% -14.29% 0.00% 0.00% - Horiz. % 114.29% 85.71% 71.43% 85.71% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 912,045 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.54 3.55 3.36 3.54 2.68 2.44 2.35 7.06% YoY % -0.28% 5.65% -5.08% 32.09% 9.84% 3.83% - Horiz. % 150.64% 151.06% 142.98% 150.64% 114.04% 103.83% 100.00%
EPS 0.28 0.18 -0.45 -0.44 0.13 -0.02 0.09 20.81% YoY % 55.56% 140.00% -2.27% -438.46% 750.00% -122.22% - Horiz. % 311.11% 200.00% -500.00% -488.89% 144.44% -22.22% 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 0.2557 0.0566 0.0266 0.0263 0.0267 0.0284 0.0234 48.94% YoY % 351.77% 112.78% 1.14% -1.50% -5.99% 21.37% - Horiz. % 1,092.73% 241.88% 113.68% 112.39% 114.10% 121.37% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1750 0.0700 0.0500 0.0800 0.0800 0.0600 0.0500 -
P/RPS 15.80 1.86 0.79 0.99 1.14 1.00 0.71 67.67% YoY % 749.46% 135.44% -20.20% -13.16% 14.00% 40.85% - Horiz. % 2,225.35% 261.97% 111.27% 139.44% 160.56% 140.85% 100.00%
P/EPS 196.58 37.05 -5.95 -7.99 23.69 -132.93 18.03 48.88% YoY % 430.58% 722.69% 25.53% -133.73% 117.82% -837.27% - Horiz. % 1,090.29% 205.49% -33.00% -44.32% 131.39% -737.27% 100.00%
EY 0.51 2.70 -16.82 -12.52 4.22 -0.75 5.55 -32.81% YoY % -81.11% 116.05% -34.35% -396.68% 662.67% -113.51% - Horiz. % 9.19% 48.65% -303.06% -225.59% 76.04% -13.51% 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 2.19 1.17 1.00 1.33 1.14 0.86 0.71 20.64% YoY % 87.18% 17.00% -24.81% 16.67% 32.56% 21.13% - Horiz. % 308.45% 164.79% 140.85% 187.32% 160.56% 121.13% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 25/05/12 01/06/11 25/05/10 27/05/09 -
Price 0.1800 0.0700 0.0600 0.0600 0.0700 0.0600 0.0600 -
P/RPS 16.25 1.86 0.95 0.74 1.00 1.00 0.85 63.48% YoY % 773.66% 95.79% 28.38% -26.00% 0.00% 17.65% - Horiz. % 1,911.76% 218.82% 111.76% 87.06% 117.65% 117.65% 100.00%
P/EPS 202.20 37.05 -7.13 -5.99 20.72 -132.93 21.63 45.12% YoY % 445.75% 619.64% -19.03% -128.91% 115.59% -714.56% - Horiz. % 934.81% 171.29% -32.96% -27.69% 95.79% -614.56% 100.00%
EY 0.49 2.70 -14.02 -16.69 4.83 -0.75 4.62 -31.19% YoY % -81.85% 119.26% 16.00% -445.55% 744.00% -116.23% - Horiz. % 10.61% 58.44% -303.46% -361.26% 104.55% -16.23% 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 2.25 1.17 1.20 1.00 1.00 0.86 0.86 17.38% YoY % 92.31% -2.50% 20.00% 0.00% 16.28% 0.00% - Horiz. % 261.63% 136.05% 139.53% 116.28% 116.28% 100.00% 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_FY1112_final.pdf 
