[NEXGRAM] QoQ Annualized Quarter Result on 2014-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 0 134,373 154,660 98,408 96,916 102,050 106,528 - QoQ % 0.00% -13.12% 57.16% 1.54% -5.03% -4.20% - Horiz. % 0.00% 126.14% 145.18% 92.38% 90.98% 95.80% 100.00%
PBT 0 14,167 10,592 6,528 8,040 14,951 6,768 - QoQ % 0.00% 33.75% 62.25% -18.81% -46.22% 120.91% - Horiz. % 0.00% 209.32% 156.50% 96.45% 118.79% 220.91% 100.00%
Tax 0 -5,117 -4 0 0 -5 -8 - QoQ % 0.00% -127,825.00% 0.00% 0.00% 0.00% 37.50% - Horiz. % -0.00% 63,962.50% 50.00% -0.00% -0.00% 62.50% 100.00%
NP 0 9,050 10,588 6,528 8,040 14,946 6,760 - QoQ % 0.00% -14.53% 62.19% -18.81% -46.21% 121.09% - Horiz. % 0.00% 133.88% 156.63% 96.57% 118.93% 221.09% 100.00%
NP to SH 0 6,944 6,530 2,972 5,972 14,028 6,786 - QoQ % 0.00% 6.33% 119.74% -50.23% -57.43% 106.70% - Horiz. % 0.00% 102.32% 96.23% 43.79% 88.00% 206.70% 100.00%
Tax Rate - % 36.12 % 0.04 % - % - % 0.03 % 0.12 % - QoQ % 0.00% 90,200.00% 0.00% 0.00% 0.00% -75.00% - Horiz. % 0.00% 30,100.00% 33.33% 0.00% 0.00% 25.00% 100.00%
Total Cost 0 125,323 144,072 91,880 88,876 87,104 99,768 - QoQ % 0.00% -13.01% 56.80% 3.38% 2.03% -12.69% - Horiz. % 0.00% 125.61% 144.41% 92.09% 89.08% 87.31% 100.00%
Net Worth 226,745 194,629 195,775 102,455 215,489 98,954 184,737 14.68% QoQ % 16.50% -0.59% 91.08% -52.45% 117.77% -46.44% - Horiz. % 122.74% 105.35% 105.98% 55.46% 116.65% 53.56% 100.00%
Dividend 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 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 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 226,745 194,629 195,775 102,455 215,489 98,954 184,737 14.68% QoQ % 16.50% -0.59% 91.08% -52.45% 117.77% -46.44% - Horiz. % 122.74% 105.35% 105.98% 55.46% 116.65% 53.56% 100.00%
NOSH 1,710,000 1,453,541 1,440,588 782,105 1,658,888 758,270 748,529 73.72% QoQ % 17.64% 0.90% 84.19% -52.85% 118.77% 1.30% - Horiz. % 228.45% 194.19% 192.46% 104.49% 221.62% 101.30% 100.00%
Ratio Analysis 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin - % 6.73 % 6.85 % 6.63 % 8.30 % 14.65 % 6.35 % - QoQ % 0.00% -1.75% 3.32% -20.12% -43.34% 130.71% - Horiz. % 0.00% 105.98% 107.87% 104.41% 130.71% 230.71% 100.00%
ROE - % 3.57 % 3.34 % 2.90 % 2.77 % 14.18 % 3.67 % - QoQ % 0.00% 6.89% 15.17% 4.69% -80.47% 286.38% - Horiz. % 0.00% 97.28% 91.01% 79.02% 75.48% 386.38% 100.00%
Per Share 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS - 9.24 10.74 12.58 5.84 13.46 14.23 - QoQ % 0.00% -13.97% -14.63% 115.41% -56.61% -5.41% - Horiz. % 0.00% 64.93% 75.47% 88.40% 41.04% 94.59% 100.00%
EPS 0.00 0.38 0.45 0.38 0.36 1.85 0.91 - QoQ % 0.00% -15.56% 18.42% 5.56% -80.54% 103.30% - Horiz. % 0.00% 41.76% 49.45% 41.76% 39.56% 203.30% 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 0.1326 0.1339 0.1359 0.1310 0.1299 0.1305 0.2468 -33.99% QoQ % -0.97% -1.47% 3.74% 0.85% -0.46% -47.12% - Horiz. % 53.73% 54.25% 55.06% 53.08% 52.63% 52.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS - 3.04 3.50 2.23 2.19 2.31 2.41 - QoQ % 0.00% -13.14% 56.95% 1.83% -5.19% -4.15% - Horiz. % 0.00% 126.14% 145.23% 92.53% 90.87% 95.85% 100.00%
EPS 0.00 0.16 0.15 0.07 0.14 0.32 0.15 - QoQ % 0.00% 6.67% 114.29% -50.00% -56.25% 113.33% - Horiz. % 0.00% 106.67% 100.00% 46.67% 93.33% 213.33% 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 0.0513 0.0441 0.0443 0.0232 0.0488 0.0224 0.0418 14.67% QoQ % 16.33% -0.45% 90.95% -52.46% 117.86% -46.41% - Horiz. % 122.73% 105.50% 105.98% 55.50% 116.75% 53.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.0950 0.1150 0.0750 0.1150 0.1200 0.1200 0.0800 -
P/RPS 0.00 1.24 0.70 0.91 2.05 0.89 0.56 - QoQ % 0.00% 77.14% -23.08% -55.61% 130.34% 58.93% - Horiz. % 0.00% 221.43% 125.00% 162.50% 366.07% 158.93% 100.00%
P/EPS 0.00 24.07 16.54 30.26 33.33 6.49 8.82 - QoQ % 0.00% 45.53% -45.34% -9.21% 413.56% -26.42% - Horiz. % 0.00% 272.90% 187.53% 343.08% 377.89% 73.58% 100.00%
EY 0.00 4.15 6.04 3.30 3.00 15.42 11.33 - QoQ % 0.00% -31.29% 83.03% 10.00% -80.54% 36.10% - Horiz. % 0.00% 36.63% 53.31% 29.13% 26.48% 136.10% 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 0.72 0.86 0.55 0.88 0.92 0.92 0.32 71.96% QoQ % -16.28% 56.36% -37.50% -4.35% 0.00% 187.50% - Horiz. % 225.00% 268.75% 171.88% 275.00% 287.50% 287.50% 100.00%
Price Multiplier on Announcement Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 -
Price 0.0700 0.1000 0.1150 0.0700 0.1250 0.1100 0.1300 -
P/RPS 0.00 1.08 1.07 0.56 2.14 0.82 0.91 - QoQ % 0.00% 0.93% 91.07% -73.83% 160.98% -9.89% - Horiz. % 0.00% 118.68% 117.58% 61.54% 235.16% 90.11% 100.00%
P/EPS 0.00 20.93 25.37 18.42 34.72 5.95 14.34 - QoQ % 0.00% -17.50% 37.73% -46.95% 483.53% -58.51% - Horiz. % 0.00% 145.96% 176.92% 128.45% 242.12% 41.49% 100.00%
EY 0.00 4.78 3.94 5.43 2.88 16.82 6.97 - QoQ % 0.00% 21.32% -27.44% 88.54% -82.88% 141.32% - Horiz. % 0.00% 68.58% 56.53% 77.91% 41.32% 241.32% 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 0.75 0.85 0.53 0.96 0.84 0.53 - QoQ % -29.33% -11.76% 60.38% -44.79% 14.29% 58.49% - Horiz. % 100.00% 141.51% 160.38% 100.00% 181.13% 158.49% 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
(126) Attachment - 2nd Quarter Results (311014).pdf 
