[NEXGRAM] QoQ Quarter Result on 2010-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 17,068 19,749 19,742 15,752 15,849 16,244 19,962 -9.94% QoQ % -13.58% 0.04% 25.33% -0.61% -2.43% -18.63% - Horiz. % 85.50% 98.93% 98.90% 78.91% 79.40% 81.37% 100.00%
PBT 1,170 135 500 140 1,118 3,210 299 148.94% QoQ % 766.67% -73.00% 257.14% -87.48% -65.17% 973.58% - Horiz. % 391.30% 45.15% 167.22% 46.82% 373.91% 1,073.58% 100.00%
Tax 3 -2 14 -31 -20 -6 5 -28.93% QoQ % 250.00% -114.29% 145.16% -55.00% -233.33% -220.00% - Horiz. % 60.00% -40.00% 280.00% -620.00% -400.00% -120.00% 100.00%
NP 1,173 133 514 109 1,098 3,204 304 146.62% QoQ % 781.95% -74.12% 371.56% -90.07% -65.73% 953.95% - Horiz. % 385.86% 43.75% 169.08% 35.86% 361.18% 1,053.95% 100.00%
NP to SH 1,173 304 166 101 717 3,524 146 302.67% QoQ % 285.86% 83.13% 64.36% -85.91% -79.65% 2,313.70% - Horiz. % 803.42% 208.22% 113.70% 69.18% 491.10% 2,413.70% 100.00%
Tax Rate -0.26 % 1.48 % -2.80 % 22.14 % 1.79 % 0.19 % -1.67 % -71.16% QoQ % -117.57% 152.86% -112.65% 1,136.87% 842.11% 111.38% - Horiz. % 15.57% -88.62% 167.66% -1,325.75% -107.19% -11.38% 100.00%
Total Cost 15,895 19,616 19,228 15,643 14,751 13,040 19,658 -13.24% QoQ % -18.97% 2.02% 22.92% 6.05% 13.12% -33.67% - Horiz. % 80.86% 99.79% 97.81% 79.58% 75.04% 66.33% 100.00%
Net Worth 74,339 67,922 66,566 80,194 67,608 65,836 54,859 22.52% QoQ % 9.45% 2.04% -16.99% 18.61% 2.69% 20.01% - Horiz. % 135.51% 123.81% 121.34% 146.18% 123.24% 120.01% 100.00%
Dividend 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 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 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 74,339 67,922 66,566 80,194 67,608 65,836 54,859 22.52% QoQ % 9.45% 2.04% -16.99% 18.61% 2.69% 20.01% - Horiz. % 135.51% 123.81% 121.34% 146.18% 123.24% 120.01% 100.00%
NOSH 471,999 434,285 415,000 505,000 421,764 414,588 365,000 18.75% QoQ % 8.68% 4.65% -17.82% 19.74% 1.73% 13.59% - Horiz. % 129.32% 118.98% 113.70% 138.36% 115.55% 113.59% 100.00%
Ratio Analysis 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 6.87 % 0.67 % 2.60 % 0.69 % 6.93 % 19.72 % 1.52 % 174.12% QoQ % 925.37% -74.23% 276.81% -90.04% -64.86% 1,197.37% - Horiz. % 451.97% 44.08% 171.05% 45.39% 455.92% 1,297.37% 100.00%
ROE 1.58 % 0.45 % 0.25 % 0.13 % 1.06 % 5.35 % 0.27 % 225.79% QoQ % 251.11% 80.00% 92.31% -87.74% -80.19% 1,881.48% - Horiz. % 585.19% 166.67% 92.59% 48.15% 392.59% 1,981.48% 100.00%
Per Share 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 3.62 4.55 4.76 3.12 3.76 3.92 5.47 -24.12% QoQ % -20.44% -4.41% 52.56% -17.02% -4.08% -28.34% - Horiz. % 66.18% 83.18% 87.02% 57.04% 68.74% 71.66% 100.00%
EPS 0.27 0.07 0.04 0.02 0.17 0.85 0.04 258.42% QoQ % 285.71% 75.00% 100.00% -88.24% -80.00% 2,025.00% - Horiz. % 675.00% 175.00% 100.00% 50.00% 425.00% 2,125.00% 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 0.1575 0.1564 0.1604 0.1588 0.1603 0.1588 0.1503 3.18% QoQ % 0.70% -2.49% 1.01% -0.94% 0.94% 5.66% - Horiz. % 104.79% 104.06% 106.72% 105.66% 106.65% 105.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.62 0.72 0.72 0.57 0.58 0.59 0.73 -10.34% QoQ % -13.89% 0.00% 26.32% -1.72% -1.69% -19.18% - Horiz. % 84.93% 98.63% 98.63% 78.08% 79.45% 80.82% 100.00%
EPS 0.04 0.01 0.01 0.00 0.03 0.13 0.01 152.62% QoQ % 300.00% 0.00% 0.00% 0.00% -76.92% 1,200.00% - Horiz. % 400.00% 100.00% 100.00% 0.00% 300.00% 1,300.00% 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 0.0271 0.0248 0.0243 0.0293 0.0247 0.0240 0.0200 22.52% QoQ % 9.27% 2.06% -17.06% 18.62% 2.92% 20.00% - Horiz. % 135.50% 124.00% 121.50% 146.50% 123.50% 120.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 1.38 1.10 1.05 1.60 1.33 1.28 0.91 32.10% QoQ % 25.45% 4.76% -34.38% 20.30% 3.91% 40.66% - Horiz. % 151.65% 120.88% 115.38% 175.82% 146.15% 140.66% 100.00%
P/EPS 20.12 71.43 125.00 250.00 29.41 5.88 125.00 -70.51% QoQ % -71.83% -42.86% -50.00% 750.05% 400.17% -95.30% - Horiz. % 16.10% 57.14% 100.00% 200.00% 23.53% 4.70% 100.00%
EY 4.97 1.40 0.80 0.40 3.40 17.00 0.80 239.08% QoQ % 255.00% 75.00% 100.00% -88.24% -80.00% 2,025.00% - Horiz. % 621.25% 175.00% 100.00% 50.00% 425.00% 2,125.00% 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 0.32 0.32 0.31 0.31 0.31 0.31 0.33 -2.04% QoQ % 0.00% 3.23% 0.00% 0.00% 0.00% -6.06% - Horiz. % 96.97% 96.97% 93.94% 93.94% 93.94% 93.94% 100.00%
Price Multiplier on Announcement Date 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 29/03/11 28/12/10 28/09/10 29/06/10 31/03/10 23/12/09 -
Price 0.0500 0.0500 0.0400 0.0500 0.0500 0.0500 0.0500 -
P/RPS 1.38 1.10 0.84 1.60 1.33 1.28 0.91 32.10% QoQ % 25.45% 30.95% -47.50% 20.30% 3.91% 40.66% - Horiz. % 151.65% 120.88% 92.31% 175.82% 146.15% 140.66% 100.00%
P/EPS 20.12 71.43 100.00 250.00 29.41 5.88 125.00 -70.51% QoQ % -71.83% -28.57% -60.00% 750.05% 400.17% -95.30% - Horiz. % 16.10% 57.14% 80.00% 200.00% 23.53% 4.70% 100.00%
EY 4.97 1.40 1.00 0.40 3.40 17.00 0.80 239.08% QoQ % 255.00% 40.00% 150.00% -88.24% -80.00% 2,025.00% - Horiz. % 621.25% 175.00% 125.00% 50.00% 425.00% 2,125.00% 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 0.32 0.32 0.25 0.31 0.31 0.31 0.33 -2.04% QoQ % 0.00% 28.00% -19.35% 0.00% 0.00% -6.06% - Horiz. % 96.97% 96.97% 75.76% 93.94% 93.94% 93.94% 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
NCB Q1 Quarterly Report FYE 31.7.10 (i).pdf 
