[NEXGRAM] QoQ Quarter Result on 2013-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 22,154 27,832 27,084 24,979 26,509 19,003 17,558 16.82% QoQ % -20.40% 2.76% 8.43% -5.77% 39.50% 8.23% - Horiz. % 126.18% 158.51% 154.25% 142.27% 150.98% 108.23% 100.00%
PBT 9,876 2,202 1,450 1,424 1,927 1,874 1,396 269.85% QoQ % 348.50% 51.86% 1.83% -26.10% 2.83% 34.24% - Horiz. % 707.45% 157.74% 103.87% 102.01% 138.04% 134.24% 100.00%
Tax 0 -6 1 0 -30 0 114 - QoQ % 0.00% -700.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -5.26% 0.88% 0.00% -26.32% 0.00% 100.00%
NP 9,876 2,196 1,451 1,424 1,897 1,874 1,510 250.94% QoQ % 349.73% 51.34% 1.90% -24.93% 1.23% 24.11% - Horiz. % 654.04% 145.43% 96.09% 94.30% 125.63% 124.11% 100.00%
NP to SH 8,937 2,191 1,374 1,525 2,699 1,946 1,441 238.69% QoQ % 307.90% 59.46% -9.90% -43.50% 38.69% 35.05% - Horiz. % 620.19% 152.05% 95.35% 105.83% 187.30% 135.05% 100.00%
Tax Rate - % 0.27 % -0.07 % - % 1.56 % - % -8.17 % - QoQ % 0.00% 485.71% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -3.30% 0.86% 0.00% -19.09% 0.00% 100.00%
Total Cost 12,278 25,636 25,633 23,555 24,612 17,129 16,048 -16.39% QoQ % -52.11% 0.01% 8.82% -4.29% 43.69% 6.74% - Horiz. % 76.51% 159.75% 159.73% 146.78% 153.36% 106.74% 100.00%
Net Worth 122,766 207,976 128,305 75,325 75,445 82,753 78,046 35.37% QoQ % -40.97% 62.09% 70.33% -0.16% -8.83% 6.03% - Horiz. % 157.30% 266.48% 164.40% 96.51% 96.67% 106.03% 100.00%
Dividend 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 122,766 207,976 128,305 75,325 75,445 82,753 78,046 35.37% QoQ % -40.97% 62.09% 70.33% -0.16% -8.83% 6.03% - Horiz. % 157.30% 266.48% 164.40% 96.51% 96.67% 106.03% 100.00%
NOSH 940,736 842,692 654,285 462,121 458,076 486,499 464,838 60.20% QoQ % 11.63% 28.80% 41.58% 0.88% -5.84% 4.66% - Horiz. % 202.38% 181.29% 140.76% 99.42% 98.55% 104.66% 100.00%
Ratio Analysis 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 44.58 % 7.89 % 5.36 % 5.70 % 7.16 % 9.86 % 8.60 % 200.43% QoQ % 465.02% 47.20% -5.96% -20.39% -27.38% 14.65% - Horiz. % 518.37% 91.74% 62.33% 66.28% 83.26% 114.65% 100.00%
ROE 7.28 % 1.05 % 1.07 % 2.02 % 3.58 % 2.35 % 1.85 % 149.88% QoQ % 593.33% -1.87% -47.03% -43.58% 52.34% 27.03% - Horiz. % 393.51% 56.76% 57.84% 109.19% 193.51% 127.03% 100.00%
Per Share 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 2.35 3.30 4.14 5.41 5.79 3.91 3.78 -27.22% QoQ % -28.79% -20.29% -23.48% -6.56% 48.08% 3.44% - Horiz. % 62.17% 87.30% 109.52% 143.12% 153.17% 103.44% 100.00%
EPS 0.95 0.26 0.21 0.33 0.59 0.40 0.31 111.41% QoQ % 265.38% 23.81% -36.36% -44.07% 47.50% 29.03% - Horiz. % 306.45% 83.87% 67.74% 106.45% 190.32% 129.03% 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 0.1305 0.2468 0.1961 0.1630 0.1647 0.1701 0.1679 -15.50% QoQ % -47.12% 25.85% 20.31% -1.03% -3.17% 1.31% - Horiz. % 77.72% 146.99% 116.80% 97.08% 98.09% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 0.80 1.01 0.98 0.91 0.96 0.69 0.64 16.09% QoQ % -20.79% 3.06% 7.69% -5.21% 39.13% 7.81% - Horiz. % 125.00% 157.81% 153.13% 142.19% 150.00% 107.81% 100.00%
EPS 0.32 0.08 0.05 0.06 0.10 0.07 0.05 245.88% QoQ % 300.00% 60.00% -16.67% -40.00% 42.86% 40.00% - Horiz. % 640.00% 160.00% 100.00% 120.00% 200.00% 140.00% 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 0.0446 0.0755 0.0466 0.0273 0.0274 0.0300 0.0283 35.54% QoQ % -40.93% 62.02% 70.70% -0.36% -8.67% 6.01% - Horiz. % 157.60% 266.78% 164.66% 96.47% 96.82% 106.01% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.1200 0.0800 0.0900 0.0850 0.0850 0.0950 0.1200 -
P/RPS 5.10 2.42 2.17 1.57 1.47 2.43 3.18 37.13% QoQ % 110.74% 11.52% 38.22% 6.80% -39.51% -23.58% - Horiz. % 160.38% 76.10% 68.24% 49.37% 46.23% 76.42% 100.00%
P/EPS 12.63 30.77 42.86 25.76 14.43 23.75 38.71 -52.70% QoQ % -58.95% -28.21% 66.38% 78.52% -39.24% -38.65% - Horiz. % 32.63% 79.49% 110.72% 66.55% 37.28% 61.35% 100.00%
EY 7.92 3.25 2.33 3.88 6.93 4.21 2.58 111.66% QoQ % 143.69% 39.48% -39.95% -44.01% 64.61% 63.18% - Horiz. % 306.98% 125.97% 90.31% 150.39% 268.60% 163.18% 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 0.92 0.32 0.46 0.52 0.52 0.56 0.71 18.91% QoQ % 187.50% -30.43% -11.54% 0.00% -7.14% -21.13% - Horiz. % 129.58% 45.07% 64.79% 73.24% 73.24% 78.87% 100.00%
Price Multiplier on Announcement Date 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 -
Price 0.1100 0.1300 0.0750 0.0850 0.0850 0.0850 0.1000 -
P/RPS 4.67 3.94 1.81 1.57 1.47 2.18 2.65 46.05% QoQ % 18.53% 117.68% 15.29% 6.80% -32.57% -17.74% - Horiz. % 176.23% 148.68% 68.30% 59.25% 55.47% 82.26% 100.00%
P/EPS 11.58 50.00 35.71 25.76 14.43 21.25 32.26 -49.59% QoQ % -76.84% 40.02% 38.63% 78.52% -32.09% -34.13% - Horiz. % 35.90% 154.99% 110.69% 79.85% 44.73% 65.87% 100.00%
EY 8.64 2.00 2.80 3.88 6.93 4.71 3.10 98.42% QoQ % 332.00% -28.57% -27.84% -44.01% 47.13% 51.94% - Horiz. % 278.71% 64.52% 90.32% 125.16% 223.55% 151.94% 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 0.84 0.53 0.38 0.52 0.52 0.50 0.60 25.22% QoQ % 58.49% 39.47% -26.92% 0.00% 4.00% -16.67% - Horiz. % 140.00% 88.33% 63.33% 86.67% 86.67% 83.33% 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
(37) Attachment - 1st Quarter Result (310713).pdf 
