[NOVAMSC] QoQ Quarter Result on 31-Mar-2016 [#4]

Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -389.86%
YoY- -505.83%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,586 24,472 30,041 8,342 7,950 6,477 8,210 89.93%
PBT -2,845 102 852 38 235 63 188 -
Tax 0 0 -26 -8 -3 -3 0 -
NP -2,845 102 826 30 232 60 188 -
-
NP to SH -2,845 102 826 -2,366 -483 4,384 1,318 -
-
Tax Rate - 0.00% 3.05% 21.05% 1.28% 4.76% 0.00% -
Total Cost 24,431 24,370 29,215 8,312 7,718 6,417 8,022 109.39%
-
Net Worth 61,491 61,491 54,338 49,570 49,061 3,945,600 263,599 -61.93%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 61,491 61,491 54,338 49,570 49,061 3,945,600 263,599 -61.93%
NOSH 683,240 683,240 683,240 550,786 550,786 43,840,000 3,295,000 -64.79%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -13.18% 0.42% 2.75% 0.36% 2.92% 0.93% 2.29% -
ROE -4.63% 0.17% 1.52% -4.77% -0.98% 0.11% 0.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.16 3.58 4.98 1.51 1.46 0.01 0.25 438.46%
EPS -0.42 0.00 0.07 0.01 0.04 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.13%
Adjusted Per Share Value based on latest NOSH - 550,786
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.80 2.04 2.51 0.70 0.66 0.54 0.69 88.95%
EPS -0.24 0.01 0.07 -0.20 -0.04 0.37 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0513 0.0454 0.0414 0.041 3.294 0.2201 -61.95%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.08 0.09 0.10 0.095 0.115 0.115 0.15 -
P/RPS 2.53 2.51 2.01 6.27 7.89 778.39 60.20 -87.79%
P/EPS -19.21 602.86 73.09 -22.12 -129.79 1,150.00 375.00 -
EY -5.20 0.17 1.37 -4.52 -0.77 0.09 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 1.11 1.06 1.28 1.28 1.88 -39.12%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 28/11/16 22/08/16 24/05/16 24/02/16 25/11/15 27/08/15 -
Price 0.095 0.09 0.10 0.10 0.10 0.12 0.105 -
P/RPS 3.01 2.51 2.01 6.60 6.86 812.23 42.14 -82.64%
P/EPS -22.81 602.86 73.09 -23.28 -112.86 1,200.00 262.50 -
EY -4.38 0.17 1.37 -4.30 -0.89 0.08 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.11 1.11 1.11 1.33 1.31 -13.11%

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