[NOVAMSC] QoQ Quarter Result on 31-Mar-2018 [#4]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -792.74%
YoY- 73.93%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 18,111 11,382 12,854 14,043 18,974 19,392 20,565 -8.10%
PBT 1,063 1,461 543 -5,420 181 578 220 184.98%
Tax -1 0 0 -355 23 150 149 -
NP 1,062 1,461 543 -5,775 204 728 369 101.94%
-
NP to SH 1,138 8,035 1,665 -4,676 675 891 486 76.06%
-
Tax Rate 0.09% 0.00% 0.00% - -12.71% -25.95% -67.73% -
Total Cost 17,049 9,921 12,311 19,818 18,770 18,664 20,196 -10.65%
-
Net Worth 60,125 52,609 43,262 40,994 40,994 47,826 40,994 28.99%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 60,125 52,609 43,262 40,994 40,994 47,826 40,994 28.99%
NOSH 751,564 751,564 751,564 683,240 683,240 683,240 683,240 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.86% 12.84% 4.22% -41.12% 1.08% 3.75% 1.79% -
ROE 1.89% 15.27% 3.85% -11.41% 1.65% 1.86% 1.19% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.41 1.51 1.86 2.06 2.78 2.84 3.01 -13.73%
EPS 0.15 1.07 0.24 -0.68 0.10 0.13 0.07 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.0627 0.06 0.06 0.07 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 683,240
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.51 0.95 1.07 1.17 1.58 1.62 1.72 -8.29%
EPS 0.10 0.67 0.14 -0.39 0.06 0.07 0.04 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0439 0.0361 0.0342 0.0342 0.0399 0.0342 29.06%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.105 0.165 0.135 0.10 0.13 0.08 0.075 -
P/RPS 4.36 10.90 7.25 4.87 4.68 2.82 2.49 45.12%
P/EPS 69.34 15.43 55.95 -14.61 131.59 61.35 105.44 -24.31%
EY 1.44 6.48 1.79 -6.84 0.76 1.63 0.95 31.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.36 2.15 1.67 2.17 1.14 1.25 3.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.12 0.14 0.165 0.105 0.115 0.105 0.075 -
P/RPS 4.98 9.24 8.86 5.11 4.14 3.70 2.49 58.53%
P/EPS 79.25 13.10 68.38 -15.34 116.40 80.52 105.44 -17.29%
EY 1.26 7.64 1.46 -6.52 0.86 1.24 0.95 20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.00 2.63 1.75 1.92 1.50 1.25 12.88%

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