[NEXGRAM] QoQ Annualized Quarter Result on 2011-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 62,901 63,178 58,710 57,932 72,311 73,657 70,990 -7.76% QoQ % -0.44% 7.61% 1.34% -19.88% -1.83% 3.76% - Horiz. % 88.61% 89.00% 82.70% 81.61% 101.86% 103.76% 100.00%
PBT 6,897 7,658 7,274 13,488 1,225 1,033 1,280 207.67% QoQ % -9.95% 5.29% -46.07% 1,001.06% 18.55% -19.27% - Horiz. % 538.83% 598.33% 568.28% 1,053.75% 95.70% 80.73% 100.00%
Tax 0 -133 -20 0 -19 -25 -34 - QoQ % 0.00% -566.66% 0.00% 0.00% 25.00% 25.49% - Horiz. % -0.00% 392.16% 58.82% -0.00% 55.88% 74.51% 100.00%
NP 6,897 7,525 7,254 13,488 1,206 1,008 1,246 213.24% QoQ % -8.35% 3.74% -46.22% 1,018.41% 19.64% -19.10% - Horiz. % 553.53% 603.96% 582.18% 1,082.50% 96.79% 80.90% 100.00%
NP to SH 7,978 7,525 7,254 13,488 1,206 762 536 506.09% QoQ % 6.02% 3.74% -46.22% 1,018.41% 58.13% 42.29% - Horiz. % 1,488.43% 1,403.98% 1,353.36% 2,516.42% 225.00% 142.29% 100.00%
Tax Rate - % 1.74 % 0.27 % - % 1.55 % 2.45 % 2.66 % - QoQ % 0.00% 544.44% 0.00% 0.00% -36.73% -7.89% - Horiz. % 0.00% 65.41% 10.15% 0.00% 58.27% 92.11% 100.00%
Total Cost 56,004 55,653 51,456 44,444 71,105 72,649 69,744 -13.62% QoQ % 0.63% 8.16% 15.78% -37.50% -2.13% 4.17% - Horiz. % 80.30% 79.80% 73.78% 63.72% 101.95% 104.17% 100.00%
Net Worth 69,415 71,877 73,014 74,494 80,587 63,900 71,645 -2.09% QoQ % -3.43% -1.56% -1.99% -7.56% 26.11% -10.81% - Horiz. % 96.89% 100.32% 101.91% 103.98% 112.48% 89.19% 100.00%
Dividend 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 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 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 69,415 71,877 73,014 74,494 80,587 63,900 71,645 -2.09% QoQ % -3.43% -1.56% -1.99% -7.56% 26.11% -10.81% - Horiz. % 96.89% 100.32% 101.91% 103.98% 112.48% 89.19% 100.00%
NOSH 406,892 414,999 431,785 443,684 511,666 408,571 446,666 -6.03% QoQ % -1.95% -3.89% -2.68% -13.29% 25.23% -8.53% - Horiz. % 91.10% 92.91% 96.67% 99.33% 114.55% 91.47% 100.00%
Ratio Analysis 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 10.96 % 11.91 % 12.36 % 23.28 % 1.67 % 1.37 % 1.76 % 238.86% QoQ % -7.98% -3.64% -46.91% 1,294.01% 21.90% -22.16% - Horiz. % 622.73% 676.70% 702.27% 1,322.73% 94.89% 77.84% 100.00%
ROE 11.49 % 10.47 % 9.93 % 18.11 % 1.50 % 1.19 % 0.75 % 517.87% QoQ % 9.74% 5.44% -45.17% 1,107.33% 26.05% 58.67% - Horiz. % 1,532.00% 1,396.00% 1,324.00% 2,414.67% 200.00% 158.67% 100.00%
Per Share 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 15.46 15.22 13.60 13.06 14.13 18.03 15.89 -1.81% QoQ % 1.58% 11.91% 4.13% -7.57% -21.63% 13.47% - Horiz. % 97.29% 95.78% 85.59% 82.19% 88.92% 113.47% 100.00%
EPS 1.89 1.81 1.68 3.04 0.26 0.19 0.12 529.39% QoQ % 4.42% 7.74% -44.74% 1,069.23% 36.84% 58.33% - Horiz. % 1,575.00% 1,508.33% 1,400.00% 2,533.33% 216.67% 158.33% 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 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 0.1604 4.20% QoQ % -1.50% 2.42% 0.71% 6.60% 0.70% -2.49% - Horiz. % 106.36% 107.98% 105.42% 104.68% 98.19% 97.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 2.29 2.30 2.14 2.11 2.64 2.69 2.59 -7.89% QoQ % -0.43% 7.48% 1.42% -20.08% -1.86% 3.86% - Horiz. % 88.42% 88.80% 82.63% 81.47% 101.93% 103.86% 100.00%
EPS 0.29 0.27 0.26 0.49 0.04 0.03 0.02 495.60% QoQ % 7.41% 3.85% -46.94% 1,125.00% 33.33% 50.00% - Horiz. % 1,450.00% 1,350.00% 1,300.00% 2,450.00% 200.00% 150.00% 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 0.0253 0.0262 0.0266 0.0272 0.0294 0.0233 0.0261 -2.06% QoQ % -3.44% -1.50% -2.21% -7.48% 26.18% -10.73% - Horiz. % 96.93% 100.38% 101.92% 104.21% 112.64% 89.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.1000 0.1000 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.65 0.66 0.37 0.38 0.35 0.28 0.31 63.89% QoQ % -1.52% 78.38% -2.63% 8.57% 25.00% -9.68% - Horiz. % 209.68% 212.90% 119.35% 122.58% 112.90% 90.32% 100.00%
P/EPS 5.10 5.51 2.98 1.64 21.21 26.79 41.67 -75.38% QoQ % -7.44% 84.90% 81.71% -92.27% -20.83% -35.71% - Horiz. % 12.24% 13.22% 7.15% 3.94% 50.90% 64.29% 100.00%
EY 19.61 18.13 33.60 60.80 4.71 3.73 2.40 306.19% QoQ % 8.16% -46.04% -44.74% 1,190.87% 26.27% 55.42% - Horiz. % 817.08% 755.42% 1,400.00% 2,533.33% 196.25% 155.42% 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 0.59 0.58 0.30 0.30 0.32 0.32 0.31 53.64% QoQ % 1.72% 93.33% 0.00% -6.25% 0.00% 3.23% - Horiz. % 190.32% 187.10% 96.77% 96.77% 103.23% 103.23% 100.00%
Price Multiplier on Announcement Date 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 28/12/10 -
Price 0.0900 0.1000 0.0600 0.0400 0.0500 0.0500 0.0400 -
P/RPS 0.58 0.66 0.44 0.31 0.35 0.28 0.25 75.34% QoQ % -12.12% 50.00% 41.94% -11.43% 25.00% 12.00% - Horiz. % 232.00% 264.00% 176.00% 124.00% 140.00% 112.00% 100.00%
P/EPS 4.59 5.51 3.57 1.32 21.21 26.79 33.33 -73.36% QoQ % -16.70% 54.34% 170.45% -93.78% -20.83% -19.62% - Horiz. % 13.77% 16.53% 10.71% 3.96% 63.64% 80.38% 100.00%
EY 21.79 18.13 28.00 76.00 4.71 3.73 3.00 275.50% QoQ % 20.19% -35.25% -63.16% 1,513.59% 26.27% 24.33% - Horiz. % 726.33% 604.33% 933.33% 2,533.33% 157.00% 124.33% 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 0.53 0.58 0.35 0.24 0.32 0.32 0.25 65.10% QoQ % -8.62% 65.71% 45.83% -25.00% 0.00% 28.00% - Horiz. % 212.00% 232.00% 140.00% 96.00% 128.00% 128.00% 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
1st Quarter Financial Result-310711.pdf 
