[NEXGRAM] QoQ Cumulative Quarter Result on 2012-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 24,979 79,677 53,168 34,166 16,607 62,901 47,384 -34.77% QoQ % -68.65% 49.86% 55.62% 105.73% -73.60% 32.75% - Horiz. % 52.72% 168.15% 112.21% 72.10% 35.05% 132.75% 100.00%
PBT 1,424 6,593 4,666 2,792 1,395 6,897 5,744 -60.57% QoQ % -78.40% 41.30% 67.12% 100.14% -79.77% 20.07% - Horiz. % 24.79% 114.78% 81.23% 48.61% 24.29% 120.07% 100.00%
Tax 0 -6 24 23 -90 0 -100 - QoQ % 0.00% -125.00% 4.35% 125.56% 0.00% 0.00% - Horiz. % -0.00% 6.00% -24.00% -23.00% 90.00% -0.00% 100.00%
NP 1,424 6,587 4,690 2,815 1,305 6,897 5,644 -60.11% QoQ % -78.38% 40.45% 66.61% 115.71% -81.08% 22.20% - Horiz. % 25.23% 116.71% 83.10% 49.88% 23.12% 122.20% 100.00%
NP to SH 1,525 7,358 4,658 2,712 1,305 7,978 5,644 -58.24% QoQ % -79.27% 57.96% 71.76% 107.82% -83.64% 41.35% - Horiz. % 27.02% 130.37% 82.53% 48.05% 23.12% 141.35% 100.00%
Tax Rate - % 0.09 % -0.51 % -0.82 % 6.45 % - % 1.74 % - QoQ % 0.00% 117.65% 37.80% -112.71% 0.00% 0.00% - Horiz. % 0.00% 5.17% -29.31% -47.13% 370.69% 0.00% 100.00%
Total Cost 23,555 73,090 48,478 31,351 15,302 56,004 41,740 -31.73% QoQ % -67.77% 50.77% 54.63% 104.88% -72.68% 34.17% - Horiz. % 56.43% 175.11% 116.14% 75.11% 36.66% 134.17% 100.00%
Net Worth 88,776 89,882 100,294 77,177 104,897 69,415 71,877 15.13% QoQ % -1.23% -10.38% 29.95% -26.43% 51.11% -3.43% - Horiz. % 123.51% 125.05% 139.53% 107.37% 145.94% 96.57% 100.00%
Dividend 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 88,776 89,882 100,294 77,177 104,897 69,415 71,877 15.13% QoQ % -1.23% -10.38% 29.95% -26.43% 51.11% -3.43% - Horiz. % 123.51% 125.05% 139.53% 107.37% 145.94% 96.57% 100.00%
NOSH 544,642 545,736 589,620 459,661 621,428 406,892 414,999 19.89% QoQ % -0.20% -7.44% 28.27% -26.03% 52.73% -1.95% - Horiz. % 131.24% 131.50% 142.08% 110.76% 149.74% 98.05% 100.00%
Ratio Analysis 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.70 % 8.27 % 8.82 % 8.24 % 7.86 % 10.96 % 11.91 % -38.84% QoQ % -31.08% -6.24% 7.04% 4.83% -28.28% -7.98% - Horiz. % 47.86% 69.44% 74.06% 69.19% 65.99% 92.02% 100.00%
ROE 1.72 % 8.19 % 4.64 % 3.51 % 1.24 % 11.49 % 7.85 % -63.69% QoQ % -79.00% 76.51% 32.19% 183.06% -89.21% 46.37% - Horiz. % 21.91% 104.33% 59.11% 44.71% 15.80% 146.37% 100.00%
Per Share 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 4.59 14.60 9.02 7.43 2.67 15.46 11.42 -45.57% QoQ % -68.56% 61.86% 21.40% 178.28% -82.73% 35.38% - Horiz. % 40.19% 127.85% 78.98% 65.06% 23.38% 135.38% 100.00%
EPS 0.28 1.27 0.79 0.59 0.21 1.89 1.36 -65.17% QoQ % -77.95% 60.76% 33.90% 180.95% -88.89% 38.97% - Horiz. % 20.59% 93.38% 58.09% 43.38% 15.44% 138.97% 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 0.1630 0.1647 0.1701 0.1679 0.1688 0.1706 0.1732 -3.97% QoQ % -1.03% -3.17% 1.31% -0.53% -1.06% -1.50% - Horiz. % 94.11% 95.09% 98.21% 96.94% 97.46% 98.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.91 2.91 1.94 1.25 0.61 2.29 1.73 -34.86% QoQ % -68.73% 50.00% 55.20% 104.92% -73.36% 32.37% - Horiz. % 52.60% 168.21% 112.14% 72.25% 35.26% 132.37% 100.00%
EPS 0.06 0.27 0.17 0.10 0.05 0.29 0.21 -56.65% QoQ % -77.78% 58.82% 70.00% 100.00% -82.76% 38.10% - Horiz. % 28.57% 128.57% 80.95% 47.62% 23.81% 138.10% 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 0.0324 0.0328 0.0366 0.0282 0.0383 0.0253 0.0262 15.23% QoQ % -1.22% -10.38% 29.79% -26.37% 51.38% -3.44% - Horiz. % 123.66% 125.19% 139.69% 107.63% 146.18% 96.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.0850 0.0850 0.0950 0.1200 0.1000 0.1000 0.1000 -
P/RPS 1.85 0.58 1.05 1.61 3.74 0.65 0.88 64.18% QoQ % 218.97% -44.76% -34.78% -56.95% 475.38% -26.14% - Horiz. % 210.23% 65.91% 119.32% 182.95% 425.00% 73.86% 100.00%
P/EPS 30.36 6.30 12.03 20.34 47.62 5.10 7.35 157.66% QoQ % 381.90% -47.63% -40.86% -57.29% 833.73% -30.61% - Horiz. % 413.06% 85.71% 163.67% 276.73% 647.89% 69.39% 100.00%
EY 3.29 15.86 8.32 4.92 2.10 19.61 13.60 -61.21% QoQ % -79.26% 90.62% 69.11% 134.29% -89.29% 44.19% - Horiz. % 24.19% 116.62% 61.18% 36.18% 15.44% 144.19% 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 0.52 0.56 0.71 0.59 0.59 0.58 -7.03% QoQ % 0.00% -7.14% -21.13% 20.34% 0.00% 1.72% - Horiz. % 89.66% 89.66% 96.55% 122.41% 101.72% 101.72% 100.00%
Price Multiplier on Announcement Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 21/03/13 24/12/12 01/10/12 28/06/12 29/03/12 -
Price 0.0850 0.0850 0.0850 0.1000 0.0900 0.0900 0.1000 -
P/RPS 1.85 0.58 0.94 1.35 3.37 0.58 0.88 64.18% QoQ % 218.97% -38.30% -30.37% -59.94% 481.03% -34.09% - Horiz. % 210.23% 65.91% 106.82% 153.41% 382.95% 65.91% 100.00%
P/EPS 30.36 6.30 10.76 16.95 42.86 4.59 7.35 157.66% QoQ % 381.90% -41.45% -36.52% -60.45% 833.77% -37.55% - Horiz. % 413.06% 85.71% 146.39% 230.61% 583.13% 62.45% 100.00%
EY 3.29 15.86 9.29 5.90 2.33 21.79 13.60 -61.21% QoQ % -79.26% 70.72% 57.46% 153.22% -89.31% 60.22% - Horiz. % 24.19% 116.62% 68.31% 43.38% 17.13% 160.22% 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 0.52 0.50 0.60 0.53 0.53 0.58 -7.03% QoQ % 0.00% 4.00% -16.67% 13.21% 0.00% -8.62% - Horiz. % 89.66% 89.66% 86.21% 103.45% 91.38% 91.38% 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
(130) Attachment - 2nd Quarter Result (311012).pdf 
