NOV

24.8%

4.4¢ novatti group limited

Awesome analysis mate, always looking forward to your posts....

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

MKT

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

TIG

Tigers Realm's US$49M sale of Russian assets – to a Kremlin-adjacent billionaire – set to go ahead

RAG

Ragnar impressed by 11.55 metre pegmatite in Sweden, anticipating further mineralisation

A3D

Defence MOU for propulsion systems pushes Aurora Lab shares higher

ASX Market Open: ASX200 to open flattish after Wall Street weakens on hot US inflation data | October 11, 2024

Week 41 Wrap: HotCopper asks “Back to Mongolia?” for Elixir; US CPI comes in at 2.4%; eyes still on China

SHN

Sunshine Metals kicks off copper gold drilling at Truncheon; Highway East targets

NWH

NRW Holdings inks $109M deal with BHP for works at Jimblebar

CXU

Cauldron Energy reports "excellent" uranium assays in latest drill run

IMA

Issues emerging as Australian companies tackle critical minerals challenge

There are more pages in this discussion • 2,763 more messages in this thread...

First 1909 Last

Add NOV (ASX) to my watchlist

(20min delay)
Last 4.4¢		Change -0.015(24.8%)		Mkt cap ! $15.65M

Open	High	Low	Value	Volume
4.9¢	4.9¢	4.1¢	$187.1K	4.225M

Buyers (Bids)

No.	Vol.	Price($)
4	389284	4.3¢

Sellers (Offers)

Price($)	Vol.	No.
4.4¢	58156	2

View Market Depth

No.	Vol.	Price($)
4	389284	0.043
4	79252	0.042
5	321028	0.041
13	771903	0.040
3	434800	0.039

Price($)	Vol.	No.
0.044	58156	2
0.045	99770	1
0.046	32227	3
0.048	137390	3
0.049	70000	1

Last trade - 16.10pm 11/10/2024 (20 minute delay)

NOV (ASX) Chart

Awesome analysis mate, always looking forward to your posts....

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

Tigers Realm's US$49M sale of Russian assets – to a Kremlin-adjacent billionaire – set to go ahead

Ragnar impressed by 11.55 metre pegmatite in Sweden, anticipating further mineralisation

Defence MOU for propulsion systems pushes Aurora Lab shares higher

ASX Market Open: ASX200 to open flattish after Wall Street weakens on hot US inflation data | October 11, 2024

Week 41 Wrap: HotCopper asks “Back to Mongolia?” for Elixir; US CPI comes in at 2.4%; eyes still on China

Sunshine Metals kicks off copper gold drilling at Truncheon; Highway East targets

NRW Holdings inks $109M deal with BHP for works at Jimblebar

Cauldron Energy reports "excellent" uranium assays in latest drill run

Issues emerging as Australian companies tackle critical minerals challenge

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Awesome analysis mate, always looking forward to your posts....

Top Stories

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

Tigers Realm's US$49M sale of Russian assets – to a Kremlin-adjacent billionaire – set to go ahead

Ragnar impressed by 11.55 metre pegmatite in Sweden, anticipating further mineralisation

Defence MOU for propulsion systems pushes Aurora Lab shares higher

ASX Market Open: ASX200 to open flattish after Wall Street weakens on hot US inflation data | October 11, 2024

Week 41 Wrap: HotCopper asks “Back to Mongolia?” for Elixir; US CPI comes in at 2.4%; eyes still on China

Sunshine Metals kicks off copper gold drilling at Truncheon; Highway East targets

NRW Holdings inks $109M deal with BHP for works at Jimblebar

Cauldron Energy reports "excellent" uranium assays in latest drill run

Issues emerging as Australian companies tackle critical minerals challenge

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News