[NEXGRAM] QoQ Annualized Quarter Result on 2015-07-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 105,378 0 115,552 0 134,373 154,660 98,408 4.67% QoQ % 0.00% 0.00% 0.00% 0.00% -13.12% 57.16% - Horiz. % 107.08% 0.00% 117.42% 0.00% 136.55% 157.16% 100.00%
PBT 26,213 0 7,602 0 14,167 10,592 6,528 152.85% QoQ % 0.00% 0.00% 0.00% 0.00% 33.75% 62.25% - Horiz. % 401.55% 0.00% 116.45% 0.00% 217.02% 162.25% 100.00%
Tax -180 0 -12 0 -5,117 -4 0 - QoQ % 0.00% 0.00% 0.00% 0.00% -127,825.00% 0.00% - Horiz. % 4,500.00% -0.00% 300.00% -0.00% 127,925.00% 100.00% -
NP 26,033 0 7,590 0 9,050 10,588 6,528 151.69% QoQ % 0.00% 0.00% 0.00% 0.00% -14.53% 62.19% - Horiz. % 398.80% 0.00% 116.27% 0.00% 138.63% 162.19% 100.00%
NP to SH 25,881 0 6,770 0 6,944 6,530 2,972 323.84% QoQ % 0.00% 0.00% 0.00% 0.00% 6.33% 119.74% - Horiz. % 870.86% 0.00% 227.79% 0.00% 233.65% 219.74% 100.00%
Tax Rate 0.69 % - % 0.16 % - % 36.12 % 0.04 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 90,200.00% 0.00% - Horiz. % 1,725.00% 0.00% 400.00% 0.00% 90,300.00% 100.00% -
Total Cost 79,345 0 107,962 0 125,323 144,072 91,880 -9.32% QoQ % 0.00% 0.00% 0.00% 0.00% -13.01% 56.80% - Horiz. % 86.36% 0.00% 117.50% 0.00% 136.40% 156.80% 100.00%
Net Worth 229,590 232,620 256,695 226,745 194,629 195,775 102,455 71.33% QoQ % -1.30% -9.38% 13.21% 16.50% -0.59% 91.08% - Horiz. % 224.09% 227.04% 250.54% 221.31% 189.96% 191.08% 100.00%
Dividend 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 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 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 229,590 232,620 256,695 226,745 194,629 195,775 102,455 71.33% QoQ % -1.30% -9.38% 13.21% 16.50% -0.59% 91.08% - Horiz. % 224.09% 227.04% 250.54% 221.31% 189.96% 191.08% 100.00%
NOSH 1,868,110 1,863,945 1,880,555 1,710,000 1,453,541 1,440,588 782,105 78.78% QoQ % 0.22% -0.88% 9.97% 17.64% 0.90% 84.19% - Horiz. % 238.86% 238.32% 240.45% 218.64% 185.85% 184.19% 100.00%
Ratio Analysis 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 24.70 % - % 6.57 % - % 6.73 % 6.85 % 6.63 % 140.51% QoQ % 0.00% 0.00% 0.00% 0.00% -1.75% 3.32% - Horiz. % 372.55% 0.00% 99.10% 0.00% 101.51% 103.32% 100.00%
ROE 11.27 % - % 2.64 % - % 3.57 % 3.34 % 2.90 % 147.39% QoQ % 0.00% 0.00% 0.00% 0.00% 6.89% 15.17% - Horiz. % 388.62% 0.00% 91.03% 0.00% 123.10% 115.17% 100.00%
Per Share 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 5.64 - 6.14 - 9.24 10.74 12.58 -41.45% QoQ % 0.00% 0.00% 0.00% 0.00% -13.97% -14.63% - Horiz. % 44.83% 0.00% 48.81% 0.00% 73.45% 85.37% 100.00%
EPS 1.39 0.00 0.36 0.00 0.38 0.45 0.38 137.59% QoQ % 0.00% 0.00% 0.00% 0.00% -15.56% 18.42% - Horiz. % 365.79% 0.00% 94.74% 0.00% 100.00% 118.42% 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 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 0.1310 -4.17% QoQ % -1.52% -8.57% 2.94% -0.97% -1.47% 3.74% - Horiz. % 93.82% 95.27% 104.20% 101.22% 102.21% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 3.84 - 4.22 - 4.90 5.64 3.59 4.59% QoQ % 0.00% 0.00% 0.00% 0.00% -13.12% 57.10% - Horiz. % 106.96% 0.00% 117.55% 0.00% 136.49% 157.10% 100.00%
EPS 0.94 0.00 0.25 0.00 0.25 0.24 0.11 318.53% QoQ % 0.00% 0.00% 0.00% 0.00% 4.17% 118.18% - Horiz. % 854.55% 0.00% 227.27% 0.00% 227.27% 218.18% 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 0.0838 0.0849 0.0936 0.0827 0.0710 0.0714 0.0374 71.31% QoQ % -1.30% -9.29% 13.18% 16.48% -0.56% 90.91% - Horiz. % 224.06% 227.01% 250.27% 221.12% 189.84% 190.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.0550 0.0650 0.0750 0.0950 0.1150 0.0750 0.1150 -
P/RPS 0.98 0.00 1.22 0.00 1.24 0.70 0.91 5.07% QoQ % 0.00% 0.00% 0.00% 0.00% 77.14% -23.08% - Horiz. % 107.69% 0.00% 134.07% 0.00% 136.26% 76.92% 100.00%
P/EPS 3.97 0.00 20.83 0.00 24.07 16.54 30.26 -74.21% QoQ % 0.00% 0.00% 0.00% 0.00% 45.53% -45.34% - Horiz. % 13.12% 0.00% 68.84% 0.00% 79.54% 54.66% 100.00%
EY 25.19 0.00 4.80 0.00 4.15 6.04 3.30 288.16% QoQ % 0.00% 0.00% 0.00% 0.00% -31.29% 83.03% - Horiz. % 763.33% 0.00% 145.45% 0.00% 125.76% 183.03% 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 0.45 0.52 0.55 0.72 0.86 0.55 0.88 -36.08% QoQ % -13.46% -5.45% -23.61% -16.28% 56.36% -37.50% - Horiz. % 51.14% 59.09% 62.50% 81.82% 97.73% 62.50% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 -
Price 0.0550 0.0600 0.0950 0.0700 0.1000 0.1150 0.0700 -
P/RPS 0.98 0.00 1.55 0.00 1.08 1.07 0.56 45.27% QoQ % 0.00% 0.00% 0.00% 0.00% 0.93% 91.07% - Horiz. % 175.00% 0.00% 276.79% 0.00% 192.86% 191.07% 100.00%
P/EPS 3.97 0.00 26.39 0.00 20.93 25.37 18.42 -64.09% QoQ % 0.00% 0.00% 0.00% 0.00% -17.50% 37.73% - Horiz. % 21.55% 0.00% 143.27% 0.00% 113.63% 137.73% 100.00%
EY 25.19 0.00 3.79 0.00 4.78 3.94 5.43 178.41% QoQ % 0.00% 0.00% 0.00% 0.00% 21.32% -27.44% - Horiz. % 463.90% 0.00% 69.80% 0.00% 88.03% 72.56% 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 0.45 0.48 0.70 0.53 0.75 0.85 0.53 -10.34% QoQ % -6.25% -31.43% 32.08% -29.33% -11.76% 60.38% - Horiz. % 84.91% 90.57% 132.08% 100.00% 141.51% 160.38% 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
Attachment - 1st Quarter Results (310715).pdf 
