[NEXGRAM] QoQ Quarter Result on 2012-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 17,558 16,607 15,516 18,029 14,872 14,483 17,068 1.90% QoQ % 5.73% 7.03% -13.94% 21.23% 2.69% -15.15% - Horiz. % 102.87% 97.30% 90.91% 105.63% 87.13% 84.85% 100.00%
PBT 1,396 1,395 1,153 2,107 265 3,372 1,170 12.43% QoQ % 0.07% 20.99% -45.28% 695.09% -92.14% 188.21% - Horiz. % 119.32% 119.23% 98.55% 180.09% 22.65% 288.21% 100.00%
Tax 114 -90 101 -90 -10 0 3 1,017.90% QoQ % 226.67% -189.11% 212.22% -800.00% 0.00% 0.00% - Horiz. % 3,800.00% -3,000.00% 3,366.67% -3,000.00% -333.33% 0.00% 100.00%
NP 1,510 1,305 1,254 2,017 255 3,372 1,173 18.25% QoQ % 15.71% 4.07% -37.83% 690.98% -92.44% 187.47% - Horiz. % 128.73% 111.25% 106.91% 171.95% 21.74% 287.47% 100.00%
NP to SH 1,441 1,305 1,418 2,017 255 3,372 1,173 14.63% QoQ % 10.42% -7.97% -29.70% 690.98% -92.44% 187.47% - Horiz. % 122.85% 111.25% 120.89% 171.95% 21.74% 287.47% 100.00%
Tax Rate -8.17 % 6.45 % -8.76 % 4.27 % 3.77 % - % -0.26 % 885.44% QoQ % -226.67% 173.63% -305.15% 13.26% 0.00% 0.00% - Horiz. % 3,142.31% -2,480.77% 3,369.23% -1,642.31% -1,450.00% 0.00% 100.00%
Total Cost 16,048 15,302 14,262 16,012 14,617 11,111 15,895 0.64% QoQ % 4.88% 7.29% -10.93% 9.54% 31.55% -30.10% - Horiz. % 100.96% 96.27% 89.73% 100.74% 91.96% 69.90% 100.00%
Net Worth 78,046 104,897 64,869 67,181 53,900 74,494 74,339 3.28% QoQ % -25.60% 61.70% -3.44% 24.64% -27.64% 0.21% - Horiz. % 104.99% 141.10% 87.26% 90.37% 72.51% 100.21% 100.00%
Dividend 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 78,046 104,897 64,869 67,181 53,900 74,494 74,339 3.28% QoQ % -25.60% 61.70% -3.44% 24.64% -27.64% 0.21% - Horiz. % 104.99% 141.10% 87.26% 90.37% 72.51% 100.21% 100.00%
NOSH 464,838 621,428 380,243 387,884 318,750 443,684 471,999 -1.01% QoQ % -25.20% 63.43% -1.97% 21.69% -28.16% -6.00% - Horiz. % 98.48% 131.66% 80.56% 82.18% 67.53% 94.00% 100.00%
Ratio Analysis 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.60 % 7.86 % 8.08 % 11.19 % 1.71 % 23.28 % 6.87 % 16.07% QoQ % 9.41% -2.72% -27.79% 554.39% -92.65% 238.86% - Horiz. % 125.18% 114.41% 117.61% 162.88% 24.89% 338.86% 100.00%
ROE 1.85 % 1.24 % 2.19 % 3.00 % 0.47 % 4.53 % 1.58 % 11.04% QoQ % 49.19% -43.38% -27.00% 538.30% -89.62% 186.71% - Horiz. % 117.09% 78.48% 138.61% 189.87% 29.75% 286.71% 100.00%
Per Share 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.78 2.67 4.08 4.65 4.67 3.26 3.62 2.91% QoQ % 41.57% -34.56% -12.26% -0.43% 43.25% -9.94% - Horiz. % 104.42% 73.76% 112.71% 128.45% 129.01% 90.06% 100.00%
EPS 0.31 0.21 0.34 0.52 0.08 0.76 0.27 9.60% QoQ % 47.62% -38.24% -34.62% 550.00% -89.47% 181.48% - Horiz. % 114.81% 77.78% 125.93% 192.59% 29.63% 281.48% 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 0.1679 0.1688 0.1706 0.1732 0.1691 0.1679 0.1575 4.33% QoQ % -0.53% -1.06% -1.50% 2.42% 0.71% 6.60% - Horiz. % 106.60% 107.17% 108.32% 109.97% 107.37% 106.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 0.79 0.74 0.70 0.81 0.67 0.65 0.77 1.72% QoQ % 6.76% 5.71% -13.58% 20.90% 3.08% -15.58% - Horiz. % 102.60% 96.10% 90.91% 105.19% 87.01% 84.42% 100.00%
EPS 0.06 0.06 0.06 0.09 0.01 0.15 0.05 12.86% QoQ % 0.00% 0.00% -33.33% 800.00% -93.33% 200.00% - Horiz. % 120.00% 120.00% 120.00% 180.00% 20.00% 300.00% 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 0.0350 0.0470 0.0291 0.0301 0.0242 0.0334 0.0333 3.36% QoQ % -25.53% 61.51% -3.32% 24.38% -27.54% 0.30% - Horiz. % 105.11% 141.14% 87.39% 90.39% 72.67% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.1200 0.1000 0.1000 0.1000 0.0500 0.0500 0.0500 -
P/RPS 3.18 3.74 2.45 2.15 1.07 1.53 1.38 74.02% QoQ % -14.97% 52.65% 13.95% 100.93% -30.07% 10.87% - Horiz. % 230.43% 271.01% 177.54% 155.80% 77.54% 110.87% 100.00%
P/EPS 38.71 47.62 26.82 19.23 62.50 6.58 20.12 54.38% QoQ % -18.71% 77.55% 39.47% -69.23% 849.85% -67.30% - Horiz. % 192.40% 236.68% 133.30% 95.58% 310.64% 32.70% 100.00%
EY 2.58 2.10 3.73 5.20 1.60 15.20 4.97 -35.28% QoQ % 22.86% -43.70% -28.27% 225.00% -89.47% 205.84% - Horiz. % 51.91% 42.25% 75.05% 104.63% 32.19% 305.84% 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 0.71 0.59 0.59 0.58 0.30 0.30 0.32 69.70% QoQ % 20.34% 0.00% 1.72% 93.33% 0.00% -6.25% - Horiz. % 221.88% 184.38% 184.38% 181.25% 93.75% 93.75% 100.00%
Price Multiplier on Announcement Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 24/12/12 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 -
Price 0.1000 0.0900 0.0900 0.1000 0.0600 0.0400 0.0500 -
P/RPS 2.65 3.37 2.21 2.15 1.29 1.23 1.38 54.19% QoQ % -21.36% 52.49% 2.79% 66.67% 4.88% -10.87% - Horiz. % 192.03% 244.20% 160.14% 155.80% 93.48% 89.13% 100.00%
P/EPS 32.26 42.86 24.13 19.23 75.00 5.26 20.12 36.79% QoQ % -24.73% 77.62% 25.48% -74.36% 1,325.86% -73.86% - Horiz. % 160.34% 213.02% 119.93% 95.58% 372.76% 26.14% 100.00%
EY 3.10 2.33 4.14 5.20 1.33 19.00 4.97 -26.89% QoQ % 33.05% -43.72% -20.38% 290.98% -93.00% 282.29% - Horiz. % 62.37% 46.88% 83.30% 104.63% 26.76% 382.29% 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 0.60 0.53 0.53 0.58 0.35 0.24 0.32 51.77% QoQ % 13.21% 0.00% -8.62% 65.71% 45.83% -25.00% - Horiz. % 187.50% 165.62% 165.62% 181.25% 109.38% 75.00% 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
Q3-Nextnat_2012-4.pdf 
