[NEXGRAM] QoQ Cumulative Quarter Result on 2015-04-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 0 57,776 0 134,373 115,995 49,204 24,229 - QoQ % 0.00% 0.00% 0.00% 15.84% 135.74% 103.08% - Horiz. % 0.00% 238.46% 0.00% 554.60% 478.74% 203.08% 100.00%
PBT 0 3,801 0 14,167 7,944 3,264 2,010 - QoQ % 0.00% 0.00% 0.00% 78.34% 143.38% 62.39% - Horiz. % 0.00% 189.10% 0.00% 704.83% 395.22% 162.39% 100.00%
Tax 0 -6 0 -5,117 -3 0 0 - QoQ % 0.00% 0.00% 0.00% -170,466.66% 0.00% 0.00% - Horiz. % -0.00% 200.00% -0.00% 170,566.66% 100.00% - -
NP 0 3,795 0 9,050 7,941 3,264 2,010 - QoQ % 0.00% 0.00% 0.00% 13.97% 143.29% 62.39% - Horiz. % 0.00% 188.81% 0.00% 450.25% 395.07% 162.39% 100.00%
NP to SH 0 3,385 0 6,944 4,898 1,486 1,493 - QoQ % 0.00% 0.00% 0.00% 41.77% 229.61% -0.47% - Horiz. % 0.00% 226.72% 0.00% 465.10% 328.06% 99.53% 100.00%
Tax Rate - % 0.16 % - % 36.12 % 0.04 % - % - % - QoQ % 0.00% 0.00% 0.00% 90,200.00% 0.00% 0.00% - Horiz. % 0.00% 400.00% 0.00% 90,300.00% 100.00% - -
Total Cost 0 53,981 0 125,323 108,054 45,940 22,219 - QoQ % 0.00% 0.00% 0.00% 15.98% 135.21% 106.76% - Horiz. % 0.00% 242.95% 0.00% 564.04% 486.31% 206.76% 100.00%
Net Worth 232,620 256,695 226,745 194,629 195,775 102,455 215,489 5.22% QoQ % -9.38% 13.21% 16.50% -0.59% 91.08% -52.45% - Horiz. % 107.95% 119.12% 105.22% 90.32% 90.85% 47.55% 100.00%
Dividend 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 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 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 232,620 256,695 226,745 194,629 195,775 102,455 215,489 5.22% QoQ % -9.38% 13.21% 16.50% -0.59% 91.08% -52.45% - Horiz. % 107.95% 119.12% 105.22% 90.32% 90.85% 47.55% 100.00%
NOSH 1,863,945 1,880,555 1,710,000 1,453,541 1,440,588 782,105 1,658,888 8.06% QoQ % -0.88% 9.97% 17.64% 0.90% 84.19% -52.85% - Horiz. % 112.36% 113.36% 103.08% 87.62% 86.84% 47.15% 100.00%
Ratio Analysis 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin - % 6.57 % - % 6.73 % 6.85 % 6.63 % 8.30 % - QoQ % 0.00% 0.00% 0.00% -1.75% 3.32% -20.12% - Horiz. % 0.00% 79.16% 0.00% 81.08% 82.53% 79.88% 100.00%
ROE - % 1.32 % - % 3.57 % 2.50 % 1.45 % 0.69 % - QoQ % 0.00% 0.00% 0.00% 42.80% 72.41% 110.14% - Horiz. % 0.00% 191.30% 0.00% 517.39% 362.32% 210.14% 100.00%
Per Share 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS - 3.07 - 9.24 8.05 6.29 1.46 - QoQ % 0.00% 0.00% 0.00% 14.78% 27.98% 330.82% - Horiz. % 0.00% 210.27% 0.00% 632.88% 551.37% 430.82% 100.00%
EPS 0.00 0.18 0.00 0.38 0.34 0.19 0.09 - QoQ % 0.00% 0.00% 0.00% 11.76% 78.95% 111.11% - Horiz. % 0.00% 200.00% 0.00% 422.22% 377.78% 211.11% 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 0.1248 0.1365 0.1326 0.1339 0.1359 0.1310 0.1299 -2.63% QoQ % -8.57% 2.94% -0.97% -1.47% 3.74% 0.85% - Horiz. % 96.07% 105.08% 102.08% 103.08% 104.62% 100.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS - 2.11 - 4.90 4.23 1.79 0.88 - QoQ % 0.00% 0.00% 0.00% 15.84% 136.31% 103.41% - Horiz. % 0.00% 239.77% 0.00% 556.82% 480.68% 203.41% 100.00%
EPS 0.00 0.12 0.00 0.25 0.18 0.05 0.05 - QoQ % 0.00% 0.00% 0.00% 38.89% 260.00% 0.00% - Horiz. % 0.00% 240.00% 0.00% 500.00% 360.00% 100.00% 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 0.0849 0.0936 0.0827 0.0710 0.0714 0.0374 0.0786 5.26% QoQ % -9.29% 13.18% 16.48% -0.56% 90.91% -52.42% - Horiz. % 108.02% 119.08% 105.22% 90.33% 90.84% 47.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.0650 0.0750 0.0950 0.1150 0.0750 0.1150 0.1200 -
P/RPS 0.00 2.44 0.00 1.24 0.93 1.83 8.22 - QoQ % 0.00% 0.00% 0.00% 33.33% -49.18% -77.74% - Horiz. % 0.00% 29.68% 0.00% 15.09% 11.31% 22.26% 100.00%
P/EPS 0.00 41.67 0.00 24.07 22.06 60.53 133.33 - QoQ % 0.00% 0.00% 0.00% 9.11% -63.56% -54.60% - Horiz. % 0.00% 31.25% 0.00% 18.05% 16.55% 45.40% 100.00%
EY 0.00 2.40 0.00 4.15 4.53 1.65 0.75 - QoQ % 0.00% 0.00% 0.00% -8.39% 174.55% 120.00% - Horiz. % 0.00% 320.00% 0.00% 553.33% 604.00% 220.00% 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 0.52 0.55 0.72 0.86 0.55 0.88 0.92 -31.57% QoQ % -5.45% -23.61% -16.28% 56.36% -37.50% -4.35% - Horiz. % 56.52% 59.78% 78.26% 93.48% 59.78% 95.65% 100.00%
Price Multiplier on Announcement Date 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 -
Price 0.0600 0.0950 0.0700 0.1000 0.1150 0.0700 0.1250 -
P/RPS 0.00 3.09 0.00 1.08 1.43 1.11 8.56 - QoQ % 0.00% 0.00% 0.00% -24.48% 28.83% -87.03% - Horiz. % 0.00% 36.10% 0.00% 12.62% 16.71% 12.97% 100.00%
P/EPS 0.00 52.78 0.00 20.93 33.82 36.84 138.89 - QoQ % 0.00% 0.00% 0.00% -38.11% -8.20% -73.48% - Horiz. % 0.00% 38.00% 0.00% 15.07% 24.35% 26.52% 100.00%
EY 0.00 1.89 0.00 4.78 2.96 2.71 0.72 - QoQ % 0.00% 0.00% 0.00% 61.49% 9.23% 276.39% - Horiz. % 0.00% 262.50% 0.00% 663.89% 411.11% 376.39% 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 0.48 0.70 0.53 0.75 0.85 0.53 0.96 -36.92% QoQ % -31.43% 32.08% -29.33% -11.76% 60.38% -44.79% - Horiz. % 50.00% 72.92% 55.21% 78.12% 88.54% 55.21% 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 - 4th Quarter Results (300415).pdf 
