[NOVAMSC] QoQ Quarter Result on 31-Mar-2014 [#4]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -131.98%
YoY- 93.69%
View:
Show?
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 6,849 7,101 8,717 7,380 7,850 8,899 8,263 -11.73%
PBT 158 642 449 6 85 266 365 -42.68%
Tax 0 0 0 -1 0 0 0 -
NP 158 642 449 5 85 266 365 -42.68%
-
NP to SH 1,148 639 225 -55 172 1,058 450 86.38%
-
Tax Rate 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
Total Cost 6,691 6,459 8,268 7,375 7,765 8,633 7,898 -10.44%
-
Net Worth 229,599 23,962 12,272 51,599 51,599 90,685 24,999 336.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 229,599 23,962 12,272 51,599 51,599 90,685 24,999 336.79%
NOSH 2,870,000 399,375 204,545 860,000 860,000 1,511,428 499,999 219.56%
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 2.31% 9.04% 5.15% 0.07% 1.08% 2.99% 4.42% -
ROE 0.50% 2.67% 1.83% -0.11% 0.33% 1.17% 1.80% -
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 0.24 1.78 4.26 0.86 0.91 0.59 1.65 -72.24%
EPS 0.04 0.16 0.11 0.00 0.02 0.07 0.09 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.06 0.06 0.06 0.06 0.06 0.05 36.68%
Adjusted Per Share Value based on latest NOSH - 860,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.57 0.59 0.73 0.62 0.66 0.74 0.69 -11.92%
EPS 0.10 0.05 0.02 0.00 0.01 0.09 0.04 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.02 0.0102 0.0431 0.0431 0.0757 0.0209 336.26%
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 0.135 0.13 0.08 0.07 0.065 0.07 0.06 -
P/RPS 56.57 7.31 1.88 8.16 7.12 11.89 3.63 520.79%
P/EPS 337.50 81.25 72.73 -1,094.55 325.00 100.00 66.67 193.95%
EY 0.30 1.23 1.38 -0.09 0.31 1.00 1.50 -65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.17 1.33 1.17 1.08 1.17 1.20 25.56%
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 0.155 0.195 0.125 0.07 0.07 0.065 0.065 -
P/RPS 64.95 10.97 2.93 8.16 7.67 11.04 3.93 545.51%
P/EPS 387.50 121.87 113.64 -1,094.55 350.00 92.86 72.22 205.54%
EY 0.26 0.82 0.88 -0.09 0.29 1.08 1.38 -67.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 3.25 2.08 1.17 1.17 1.08 1.30 30.49%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment