NOV

5.56%

3.4¢ novatti group limited

Novatti - The $1 party, page-1909

First 1909 Last

Share
Profile

Follow
Heyza

1,036 Posts.

157

30/10/21

09:23

Post #: 57199190
Share

Originally posted by steve10: ↑

PC is very transparent & explains everything in detail.

The revenue of $5.3M consists of $4M for payments processing growing at 103% YOY + $1.3M for technology sales which is relatively flat.

Q1 last year was $3.56M - $2M for payments processing = $1.56M for technology sales last year so down about $260k this year dragging down the total revenue YOY growth rate to 49%.

Looking forwards 12 months the payments processing revenue should double to about $8M + $1.5M technology sales + $935k from ATX allowing for 25% YOY growth = $10.435M x 4 = $41.74M run rate + banking business revenue.

$10.435M / $5.3M = +96.9% YOY revenue growth. Total revenue growth will exceed 100% YOY with the banking business revenue & increased margins with Visa & Mastercard acquirer licences.

Extrapolate forwards another 12 months & the $8M payments processing revenue should double to $16M + $1.5M technology sales + $1.2M from ATX allowing for 28% YOY growth = $18.7M x 4 = $74.8M run rate + banking business revenue + new acquisitions revenue. Most likely total revenue will be circa $84M or about $21M per quarter / $10.435M = +101.2% YOY growth.

The total revenue YOY growth will increase from about 50% to 100%.

PC mentioned that the company is at peak cash burn this quarter & the next due to rapid expansion. Following quarters will see cash burn reduce as revenue increases.

The RKN dividend is not included this quarter as it was paid manually in October so will be recorded this quarter. Also $261k in interest/government grants was not included in the revenue as PC doesn't want them to obscure the actual revenue.

Restricted banking licence is a matter of when not if so more or less 100% certain. Will aim to get full banking licence within 6-9 months following the restricted licence being issued. Assuming the RADI is issued by end of this year should have the ADI by June-Sept 2022.

The bank will do a series B fund raise when ADI is obtained. This is expected to dilute NOV bank holding from current 70% to 50%. Don't get this confused with actual NOV shares being diluted 50% as it is not the case. It applies to the banking subsidiary only. Over the next 1-2 years PC expects further dilution due to more fund raising for the bank as it grows. The banking business will ultimately run independently with it's own capital which may lead to an IPO.

$5.3M x 4 = $21.2M x10 = $212M + $19.9M cash + $23.22M RKN + $24.5M NBHC (70% of $35M ) = $279.62M MC or about 86c SP.

$139.94M MC currently - $19.9M cash - $23.22 RKN - $24.5M NBHC = $72.32M / $21.2M run rate = x3.4 an absolute bargain.

$10.6M x 4 in 12 months = $42.4M run rate thus $72.32M / $42.4M = x1.7 & should be about x15 with 100% YOY growth rate.

I am forecasting $2 SP by the end of December next year & minimum of $1.50 SP.

Expand

Awesome analysis mate, always looking forward to your posts. What's your thoughts of the SP end of this year?
Thank you!

NOV Price at posting: 43.0¢ Sentiment: Hold Disclosure: Held
1 Upvote

0 Great analysis

Reply

Top Stories

BTH

Bigtincan's Board backs Investcorp offer: Why a NASDAQ listing could be game-changing

HotCopper Highlights: Your most watched stocks for Week 46, 2024

3DA

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

BNL

Blue Star Helium sees approval for five more wells at 'Galactica/Pegasus' project in Colorado

CUF

CuFe sells its Crossroads gold royalty to Northern Star for $4M cash; says better than waiting for mine launch

IRX

InhaleRX gains approval for clinical trial to test non-opioid therapy for cancer pain

EEG

NT Gov't delivers environmental approval for Empire Energy's Beetaloo Carpentaria pilot gas play

Week 46 Wrap: Copper hits 2mth low as Trump threatens net zero pace; US rally fades; HotCopper’s picks

GDM

Banshee's historic trenches prove rich in antimony and gold for GDM

CLE

Cyclone signs MOU with Vale for development of Iron Bear play

First 1909 Last

Add NOV (ASX) to my watchlist

(20min delay)
Last 3.4¢		Change -0.002(5.56%)		Mkt cap ! $13.81M

Open	High	Low	Value	Volume
3.7¢	4.1¢	3.4¢	$187.9K	4.949M

Buyers (Bids)

No.	Vol.	Price($)
2	127555	3.4¢

Sellers (Offers)

Price($)	Vol.	No.
3.5¢	150000	1

View Market Depth

No.	Vol.	Price($)
2	127555	0.034
4	217935	0.033
8	525120	0.032
8	506731	0.031
10	1286467	0.030

Price($)	Vol.	No.
0.035	150000	1
0.036	1300000	1
0.038	100000	1
0.039	442439	4
0.040	2343895	4

Last trade - 16.10pm 15/11/2024 (20 minute delay)

NOV (ASX) Chart

Novatti - The $1 party, page-1909

Bigtincan's Board backs Investcorp offer: Why a NASDAQ listing could be game-changing

HotCopper Highlights: Your most watched stocks for Week 46, 2024

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

Blue Star Helium sees approval for five more wells at 'Galactica/Pegasus' project in Colorado

CuFe sells its Crossroads gold royalty to Northern Star for $4M cash; says better than waiting for mine launch

InhaleRX gains approval for clinical trial to test non-opioid therapy for cancer pain

NT Gov't delivers environmental approval for Empire Energy's Beetaloo Carpentaria pilot gas play

Week 46 Wrap: Copper hits 2mth low as Trump threatens net zero pace; US rally fades; HotCopper’s picks

Banshee's historic trenches prove rich in antimony and gold for GDM

Cyclone signs MOU with Vale for development of Iron Bear play

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Novatti - The $1 party, page-1909

Top Stories

Bigtincan's Board backs Investcorp offer: Why a NASDAQ listing could be game-changing

HotCopper Highlights: Your most watched stocks for Week 46, 2024

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

Blue Star Helium sees approval for five more wells at 'Galactica/Pegasus' project in Colorado

CuFe sells its Crossroads gold royalty to Northern Star for $4M cash; says better than waiting for mine launch

InhaleRX gains approval for clinical trial to test non-opioid therapy for cancer pain

NT Gov't delivers environmental approval for Empire Energy's Beetaloo Carpentaria pilot gas play

Week 46 Wrap: Copper hits 2mth low as Trump threatens net zero pace; US rally fades; HotCopper’s picks

Banshee's historic trenches prove rich in antimony and gold for GDM

Cyclone signs MOU with Vale for development of Iron Bear play

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News