[NOVAMSC] QoQ TTM Result on 2012-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM 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 31,255 36,022 34,441 32,269 29,678 27,323 8.03% QoQ % -1.83% -13.23% 4.59% 6.73% 8.73% 8.62% - Horiz. % 112.30% 114.39% 131.84% 126.05% 118.10% 108.62% 100.00%
PBT -4,616 -3,842 -4,163 -4,362 -4,394 -5,751 -853 207.92% QoQ % -20.15% 7.71% 4.56% 0.73% 23.60% -574.21% - Horiz. % 541.15% 450.41% 488.04% 511.37% 515.12% 674.21% 100.00%
Tax 0 -5 -5 -5 -5 -5 -5 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NP -4,616 -3,847 -4,168 -4,367 -4,399 -5,756 -858 206.72% QoQ % -19.99% 7.70% 4.56% 0.73% 23.58% -570.86% - Horiz. % 538.00% 448.37% 485.78% 508.97% 512.70% 670.86% 100.00%
NP to SH -4,074 -3,242 -3,733 -4,052 -4,005 -5,113 349 - QoQ % -25.66% 13.15% 7.87% -1.17% 21.67% -1,565.04% - Horiz. % -1,167.34% -928.94% -1,069.63% -1,161.03% -1,147.56% -1,465.04% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 35,299 35,102 40,190 38,808 36,668 35,434 28,181 16.18% QoQ % 0.56% -12.66% 3.56% 5.84% 3.48% 25.74% - Horiz. % 125.26% 124.56% 142.61% 137.71% 130.12% 125.74% 100.00%
Net Worth 24,222 23,812 29,983 101,150 23,999 24,702 49,599 -37.96% QoQ % 1.72% -20.58% -70.36% 321.46% -2.84% -50.20% - Horiz. % 48.84% 48.01% 60.45% 203.93% 48.39% 49.80% 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 0 0 0 0 0 0 0 - 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 24,222 23,812 29,983 101,150 23,999 24,702 49,599 -37.96% QoQ % 1.72% -20.58% -70.36% 321.46% -2.84% -50.20% - Horiz. % 48.84% 48.01% 60.45% 203.93% 48.39% 49.80% 100.00%
NOSH 484,444 396,880 428,333 1,445,000 400,000 411,709 620,000 -15.15% QoQ % 22.06% -7.34% -70.36% 261.25% -2.84% -33.60% - Horiz. % 78.14% 64.01% 69.09% 233.06% 64.52% 66.40% 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 -15.04 % -12.31 % -11.57 % -12.68 % -13.63 % -19.39 % -3.14 % 183.88% QoQ % -22.18% -6.40% 8.75% 6.97% 29.71% -517.52% - Horiz. % 478.98% 392.04% 368.47% 403.82% 434.08% 617.52% 100.00%
ROE -16.82 % -13.61 % -12.45 % -4.01 % -16.69 % -20.70 % 0.70 % - QoQ % -23.59% -9.32% -210.47% 75.97% 19.37% -3,057.14% - Horiz. % -2,402.86% -1,944.29% -1,778.57% -572.86% -2,384.29% -2,957.14% 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 6.33 7.88 8.41 2.38 8.07 7.21 4.41 27.22% QoQ % -19.67% -6.30% 253.36% -70.51% 11.93% 63.49% - Horiz. % 143.54% 178.68% 190.70% 53.97% 182.99% 163.49% 100.00%
EPS -0.84 -0.82 -0.87 -0.28 -1.00 -1.24 0.06 - QoQ % -2.44% 5.75% -210.71% 72.00% 19.35% -2,166.67% - Horiz. % -1,400.00% -1,366.67% -1,450.00% -466.67% -1,666.67% -2,066.67% 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 2.84 3.27 3.13 2.93 2.70 2.48 8.16% QoQ % -1.76% -13.15% 4.47% 6.83% 8.52% 8.87% - Horiz. % 112.50% 114.52% 131.85% 126.21% 118.15% 108.87% 100.00%
EPS -0.37 -0.29 -0.34 -0.37 -0.36 -0.46 0.03 - QoQ % -27.59% 14.71% 8.11% -2.78% 21.74% -1,633.33% - Horiz. % -1,233.33% -966.67% -1,133.33% -1,233.33% -1,200.00% -1,533.33% 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 0.0220 0.0216 0.0272 0.0919 0.0218 0.0224 0.0451 -38.01% QoQ % 1.85% -20.59% -70.40% 321.56% -2.68% -50.33% - Horiz. % 48.78% 47.89% 60.31% 203.77% 48.34% 49.67% 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 0.79 0.76 0.71 2.94 0.99 0.83 1.36 -30.36% QoQ % 3.95% 7.04% -75.85% 196.97% 19.28% -38.97% - Horiz. % 58.09% 55.88% 52.21% 216.18% 72.79% 61.03% 100.00%
P/EPS -5.95 -7.35 -6.88 -24.96 -7.99 -4.83 106.59 - QoQ % 19.05% -6.83% 72.44% -212.39% -65.42% -104.53% - Horiz. % -5.58% -6.90% -6.45% -23.42% -7.50% -4.53% 100.00%
EY -16.82 -13.61 -14.53 -4.01 -12.52 -20.70 0.94 - QoQ % -23.59% 6.33% -262.34% 67.97% 39.52% -2,302.13% - Horiz. % -1,789.36% -1,447.87% -1,545.74% -426.60% -1,331.91% -2,202.13% 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 0.95 0.76 0.71 3.36 0.74 1.11 1.82 -35.15% QoQ % 25.00% 7.04% -78.87% 354.05% -33.33% -39.01% - Horiz. % 52.20% 41.76% 39.01% 184.62% 40.66% 60.99% 100.00%
P/EPS -7.13 -7.35 -6.88 -28.53 -5.99 -6.44 142.12 - QoQ % 2.99% -6.83% 75.89% -376.29% 6.99% -104.53% - Horiz. % -5.02% -5.17% -4.84% -20.07% -4.21% -4.53% 100.00%
EY -14.02 -13.61 -14.53 -3.51 -16.69 -15.52 0.70 - QoQ % -3.01% 6.33% -313.96% 78.97% -7.54% -2,317.14% - Horiz. % -2,002.86% -1,944.29% -2,075.71% -501.43% -2,384.29% -2,217.14% 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 
