[NEXGRAM] QoQ Cumulative Quarter Result on 2011-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 47,384 29,355 14,483 72,311 55,243 35,495 46.49% QoQ % 32.75% 61.42% 102.69% -79.97% 30.90% 55.64% - Horiz. % 177.21% 133.49% 82.70% 40.80% 203.72% 155.64% 100.00%
PBT 6,897 5,744 3,637 3,372 1,225 775 640 388.60% QoQ % 20.07% 57.93% 7.86% 175.27% 58.06% 21.09% - Horiz. % 1,077.66% 897.50% 568.28% 526.88% 191.41% 121.09% 100.00%
Tax 0 -100 -10 0 -19 -19 -17 - QoQ % 0.00% -900.00% 0.00% 0.00% 0.00% -11.76% - Horiz. % -0.00% 588.24% 58.82% -0.00% 111.76% 111.76% 100.00%
NP 6,897 5,644 3,627 3,372 1,206 756 623 397.45% QoQ % 22.20% 55.61% 7.56% 179.60% 59.52% 21.35% - Horiz. % 1,107.06% 905.94% 582.18% 541.25% 193.58% 121.35% 100.00%
NP to SH 7,978 5,644 3,627 3,372 1,206 572 268 862.51% QoQ % 41.35% 55.61% 7.56% 179.60% 110.84% 113.43% - Horiz. % 2,976.87% 2,105.97% 1,353.36% 1,258.21% 450.00% 213.43% 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 41,740 25,728 11,111 71,105 54,487 34,872 37.18% QoQ % 34.17% 62.24% 131.55% -84.37% 30.50% 56.25% - Horiz. % 160.60% 119.69% 73.78% 31.86% 203.90% 156.25% 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 % 7.85 % 4.97 % 4.53 % 1.50 % 0.90 % 0.37 % 890.04% QoQ % 46.37% 57.95% 9.71% 202.00% 66.67% 143.24% - Horiz. % 3,105.41% 2,121.62% 1,343.24% 1,224.32% 405.41% 243.24% 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 11.42 6.80 3.26 14.13 13.52 7.95 55.86% QoQ % 35.38% 67.94% 108.59% -76.93% 4.51% 70.06% - Horiz. % 194.47% 143.65% 85.53% 41.01% 177.74% 170.06% 100.00%
EPS 1.89 1.36 0.84 0.76 0.26 0.14 0.06 899.51% QoQ % 38.97% 61.90% 10.53% 192.31% 85.71% 133.33% - Horiz. % 3,150.00% 2,266.67% 1,400.00% 1,266.67% 433.33% 233.33% 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 1.73 1.07 0.53 2.64 2.02 1.29 46.66% QoQ % 32.37% 61.68% 101.89% -79.92% 30.69% 56.59% - Horiz. % 177.52% 134.11% 82.95% 41.09% 204.65% 156.59% 100.00%
EPS 0.29 0.21 0.13 0.12 0.04 0.02 0.01 845.85% QoQ % 38.10% 61.54% 8.33% 200.00% 100.00% 100.00% - Horiz. % 2,900.00% 2,100.00% 1,300.00% 1,200.00% 400.00% 200.00% 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 0.88 0.74 1.53 0.35 0.37 0.63 2.11% QoQ % -26.14% 18.92% -51.63% 337.14% -5.41% -41.27% - Horiz. % 103.17% 139.68% 117.46% 242.86% 55.56% 58.73% 100.00%
P/EPS 5.10 7.35 5.95 6.58 21.21 35.71 83.33 -84.50% QoQ % -30.61% 23.53% -9.57% -68.98% -40.60% -57.15% - Horiz. % 6.12% 8.82% 7.14% 7.90% 25.45% 42.85% 100.00%
EY 19.61 13.60 16.80 15.20 4.71 2.80 1.20 545.07% QoQ % 44.19% -19.05% 10.53% 222.72% 68.21% 133.33% - Horiz. % 1,634.17% 1,133.33% 1,400.00% 1,266.67% 392.50% 233.33% 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 0.59 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 0.88 0.88 1.23 0.35 0.37 0.50 10.41% QoQ % -34.09% 0.00% -28.46% 251.43% -5.41% -26.00% - Horiz. % 116.00% 176.00% 176.00% 246.00% 70.00% 74.00% 100.00%
P/EPS 4.59 7.35 7.14 5.26 21.21 35.71 66.67 -83.23% QoQ % -37.55% 2.94% 35.74% -75.20% -40.60% -46.44% - Horiz. % 6.88% 11.02% 10.71% 7.89% 31.81% 53.56% 100.00%
EY 21.79 13.60 14.00 19.00 4.71 2.80 1.50 496.33% QoQ % 60.22% -2.86% -26.32% 303.40% 68.21% 86.67% - Horiz. % 1,452.67% 906.67% 933.33% 1,266.67% 314.00% 186.67% 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 
