[NOVAMSC] QoQ Quarter Result on 31-Mar-2017 [#4]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -530.44%
YoY- -658.07%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 18,974 19,392 20,565 20,712 21,586 24,472 30,041 -26.32%
PBT 181 578 220 -21,557 -2,845 102 852 -64.29%
Tax 23 150 149 1,047 0 0 -26 -
NP 204 728 369 -20,510 -2,845 102 826 -60.53%
-
NP to SH 675 891 486 -17,936 -2,845 102 826 -12.56%
-
Tax Rate -12.71% -25.95% -67.73% - - 0.00% 3.05% -
Total Cost 18,770 18,664 20,196 41,222 24,431 24,370 29,215 -25.48%
-
Net Worth 40,994 47,826 40,994 40,994 61,491 61,491 54,338 -17.08%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 40,994 47,826 40,994 40,994 61,491 61,491 54,338 -17.08%
NOSH 683,240 683,240 683,240 683,240 683,240 683,240 683,240 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.08% 3.75% 1.79% -99.02% -13.18% 0.42% 2.75% -
ROE 1.65% 1.86% 1.19% -43.75% -4.63% 0.17% 1.52% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.78 2.84 3.01 3.03 3.16 3.58 4.98 -32.13%
EPS 0.10 0.13 0.07 -2.63 -0.42 0.00 0.07 26.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.06 0.06 0.09 0.09 0.09 -23.62%
Adjusted Per Share Value based on latest NOSH - 683,240
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.58 1.62 1.72 1.73 1.80 2.04 2.51 -26.48%
EPS 0.06 0.07 0.04 -1.50 -0.24 0.01 0.07 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0399 0.0342 0.0342 0.0513 0.0513 0.0454 -17.16%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.08 0.075 0.095 0.08 0.09 0.10 -
P/RPS 4.68 2.82 2.49 3.13 2.53 2.51 2.01 75.40%
P/EPS 131.59 61.35 105.44 -3.62 -19.21 602.86 73.09 47.83%
EY 0.76 1.63 0.95 -27.63 -5.20 0.17 1.37 -32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.14 1.25 1.58 0.89 1.00 1.11 56.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 31/05/17 21/02/17 28/11/16 22/08/16 -
Price 0.115 0.105 0.075 0.08 0.095 0.09 0.10 -
P/RPS 4.14 3.70 2.49 2.64 3.01 2.51 2.01 61.67%
P/EPS 116.40 80.52 105.44 -3.05 -22.81 602.86 73.09 36.25%
EY 0.86 1.24 0.95 -32.81 -4.38 0.17 1.37 -26.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.50 1.25 1.33 1.06 1.00 1.11 43.95%

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