[NOVAMSC] QoQ Annualized Quarter Result on 2012-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,683 29,845 36,382 38,252 32,270 31,197 28,878 4.12% QoQ % 2.81% -17.97% -4.89% 18.54% 3.44% 8.03% - Horiz. % 106.25% 103.35% 125.99% 132.46% 111.75% 108.03% 100.00%
PBT -4,618 -5,184 1,000 1,012 -4,395 -5,922 538 - QoQ % 10.92% -618.40% -1.19% 123.03% 25.79% -1,200.87% - Horiz. % -858.36% -963.57% 185.87% 188.10% -816.91% -1,100.87% 100.00%
Tax 0 0 0 0 -5 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP -4,618 -5,184 1,000 1,012 -4,400 -5,922 538 - QoQ % 10.92% -618.40% -1.19% 123.00% 25.71% -1,200.87% - Horiz. % -858.36% -963.57% 185.87% 188.10% -817.84% -1,100.87% 100.00%
NP to SH -4,078 -4,268 2,248 3,468 -4,006 -5,288 1,704 - QoQ % 4.45% -289.86% -35.18% 186.57% 24.24% -410.33% - Horiz. % -239.32% -250.47% 131.92% 203.52% -235.09% -310.33% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 35,301 35,029 35,382 37,240 36,670 37,119 28,340 15.75% QoQ % 0.78% -1.00% -4.99% 1.55% -1.21% 30.98% - Horiz. % 124.56% 123.60% 124.85% 131.40% 129.39% 130.98% 100.00%
Net Worth 17,730 19,799 65,566 101,150 22,051 21,632 97,371 -67.84% QoQ % -10.45% -69.80% -35.18% 358.70% 1.94% -77.78% - Horiz. % 18.21% 20.33% 67.34% 103.88% 22.65% 22.22% 100.00%
Dividend 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 17,730 19,799 65,566 101,150 22,051 21,632 97,371 -67.84% QoQ % -10.45% -69.80% -35.18% 358.70% 1.94% -77.78% - Horiz. % 18.21% 20.33% 67.34% 103.88% 22.65% 22.22% 100.00%
NOSH 354,608 329,999 936,666 1,445,000 367,522 360,545 1,217,142 -56.02% QoQ % 7.46% -64.77% -35.18% 293.17% 1.94% -70.38% - Horiz. % 29.13% 27.11% 76.96% 118.72% 30.20% 29.62% 100.00%
Ratio Analysis 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -15.05 % -17.37 % 2.75 % 2.65 % -13.63 % -18.98 % 1.86 % - QoQ % 13.36% -731.64% 3.77% 119.44% 28.19% -1,120.43% - Horiz. % -809.14% -933.87% 147.85% 142.47% -732.80% -1,020.43% 100.00%
ROE -23.00 % -21.56 % 3.43 % 3.43 % -18.17 % -24.44 % 1.75 % - QoQ % -6.68% -728.57% 0.00% 118.88% 25.65% -1,496.57% - Horiz. % -1,314.29% -1,232.00% 196.00% 196.00% -1,038.29% -1,396.57% 100.00%
Per Share 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.65 9.04 3.88 2.65 8.78 8.65 2.37 136.87% QoQ % -4.31% 132.99% 46.42% -69.82% 1.50% 264.98% - Horiz. % 364.98% 381.43% 163.71% 111.81% 370.46% 364.98% 100.00%
EPS -1.15 -1.29 0.24 0.24 -1.09 -1.47 0.14 - QoQ % 10.85% -637.50% 0.00% 122.02% 25.85% -1,150.00% - Horiz. % -821.43% -921.43% 171.43% 171.43% -778.57% -1,050.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0500 0.0600 0.0700 0.0700 0.0600 0.0600 0.0800 -26.88% QoQ % -16.67% -14.29% 0.00% 16.67% 0.00% -25.00% - Horiz. % 62.50% 75.00% 87.50% 87.50% 75.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,720 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.79 2.71 3.31 3.48 2.93 2.83 2.62 4.28% QoQ % 2.95% -18.13% -4.89% 18.77% 3.53% 8.02% - Horiz. % 106.49% 103.44% 126.34% 132.82% 111.83% 108.02% 100.00%
EPS -0.37 -0.39 0.20 0.32 -0.36 -0.48 0.15 - QoQ % 5.13% -295.00% -37.50% 188.89% 25.00% -420.00% - Horiz. % -246.67% -260.00% 133.33% 213.33% -240.00% -320.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0161 0.0180 0.0596 0.0919 0.0200 0.0197 0.0885 -67.86% QoQ % -10.56% -69.80% -35.15% 359.50% 1.52% -77.74% - Horiz. % 18.19% 20.34% 67.34% 103.84% 22.60% 22.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.0500 0.0600 0.0600 0.0700 0.0800 0.0600 0.0600 -
P/RPS 0.58 0.66 1.54 2.64 0.91 0.69 2.53 -62.51% QoQ % -12.12% -57.14% -41.67% 190.11% 31.88% -72.73% - Horiz. % 22.92% 26.09% 60.87% 104.35% 35.97% 27.27% 100.00%
P/EPS -4.35 -4.64 25.00 29.17 -7.34 -4.09 42.86 - QoQ % 6.25% -118.56% -14.30% 497.41% -79.46% -109.54% - Horiz. % -10.15% -10.83% 58.33% 68.06% -17.13% -9.54% 100.00%
EY -23.00 -21.56 4.00 3.43 -13.63 -24.44 2.33 - QoQ % -6.68% -639.00% 16.62% 125.17% 44.23% -1,148.93% - Horiz. % -987.12% -925.32% 171.67% 147.21% -584.98% -1,048.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.00 1.00 0.86 1.00 1.33 1.00 0.75 21.12% QoQ % 0.00% 16.28% -14.00% -24.81% 33.00% 33.33% - Horiz. % 133.33% 133.33% 114.67% 133.33% 177.33% 133.33% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 27/11/12 22/08/12 25/05/12 27/02/12 14/11/11 -
Price 0.0600 0.0600 0.0600 0.0800 0.0600 0.0800 0.0800 -
P/RPS 0.69 0.66 1.54 3.02 0.68 0.92 3.37 -65.23% QoQ % 4.55% -57.14% -49.01% 344.12% -26.09% -72.70% - Horiz. % 20.47% 19.58% 45.70% 89.61% 20.18% 27.30% 100.00%
P/EPS -5.22 -4.64 25.00 33.33 -5.50 -5.45 57.14 - QoQ % -12.50% -118.56% -24.99% 706.00% -0.92% -109.54% - Horiz. % -9.14% -8.12% 43.75% 58.33% -9.63% -9.54% 100.00%
EY -19.17 -21.56 4.00 3.00 -18.17 -18.33 1.75 - QoQ % 11.09% -639.00% 33.33% 116.51% 0.87% -1,147.43% - Horiz. % -1,095.43% -1,232.00% 228.57% 171.43% -1,038.29% -1,047.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.20 1.00 0.86 1.14 1.00 1.33 1.00 12.91% QoQ % 20.00% 16.28% -24.56% 14.00% -24.81% 33.00% - Horiz. % 120.00% 100.00% 86.00% 114.00% 100.00% 133.00% 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_1Qtr_report_FY1213-1.pdf 
