[NEXGRAM] QoQ TTM Result on 2010-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 71,121 67,616 67,836 66,086 64,977 60,274 54,174 19.84% QoQ % 5.18% -0.32% 2.65% 1.71% 7.80% 11.26% - Horiz. % 131.28% 124.81% 125.22% 121.99% 119.94% 111.26% 100.00%
PBT 1,817 4,892 4,691 4,841 5,204 -2,147 -5,073 - QoQ % -62.86% 4.28% -3.10% -6.98% 342.38% 57.68% - Horiz. % -35.82% -96.43% -92.47% -95.43% -102.58% 42.32% 100.00%
Tax -14 -18 -27 -2 55 174 169 - QoQ % 22.22% 33.33% -1,250.00% -103.64% -68.39% 2.96% - Horiz. % -8.28% -10.65% -15.98% -1.18% 32.54% 102.96% 100.00%
NP 1,803 4,874 4,664 4,839 5,259 -1,973 -4,904 - QoQ % -63.01% 4.50% -3.62% -7.99% 366.55% 59.77% - Horiz. % -36.77% -99.39% -95.11% -98.67% -107.24% 40.23% 100.00%
NP to SH 1,803 5,194 4,826 4,822 5,610 -1,118 -4,056 - QoQ % -65.29% 7.63% 0.08% -14.05% 601.79% 72.44% - Horiz. % -44.45% -128.06% -118.98% -118.89% -138.31% 27.56% 100.00%
Tax Rate 0.77 % 0.37 % 0.58 % 0.04 % -1.06 % - % - % - QoQ % 108.11% -36.21% 1,350.00% 103.77% 0.00% 0.00% - Horiz. % -72.64% -34.91% -54.72% -3.77% 100.00% - -
Total Cost 69,318 62,742 63,172 61,247 59,718 62,247 59,078 11.21% QoQ % 10.48% -0.68% 3.14% 2.56% -4.06% 5.36% - Horiz. % 117.33% 106.20% 106.93% 103.67% 101.08% 105.36% 100.00%
Net Worth 67,922 66,566 0 67,608 65,836 54,859 52,745 18.31% QoQ % 2.04% 0.00% 0.00% 2.69% 20.01% 4.01% - Horiz. % 128.77% 126.20% 0.00% 128.18% 124.82% 104.01% 100.00%
Dividend 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 0 0 0 0 0 0 0 - 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 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 67,922 66,566 0 67,608 65,836 54,859 52,745 18.31% QoQ % 2.04% 0.00% 0.00% 2.69% 20.01% 4.01% - Horiz. % 128.77% 126.20% 0.00% 128.18% 124.82% 104.01% 100.00%
NOSH 434,285 415,000 505,000 421,764 414,588 365,000 350,000 15.43% QoQ % 4.65% -17.82% 19.74% 1.73% 13.59% 4.29% - Horiz. % 124.08% 118.57% 144.29% 120.50% 118.45% 104.29% 100.00%
Ratio Analysis 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 2.54 % 7.21 % 6.88 % 7.32 % 8.09 % -3.27 % -9.05 % - QoQ % -64.77% 4.80% -6.01% -9.52% 347.40% 63.87% - Horiz. % -28.07% -79.67% -76.02% -80.88% -89.39% 36.13% 100.00%
ROE 2.65 % 7.80 % - % 7.13 % 8.52 % -2.04 % -7.69 % - QoQ % -66.03% 0.00% 0.00% -16.31% 517.65% 73.47% - Horiz. % -34.46% -101.43% 0.00% -92.72% -110.79% 26.53% 100.00%
Per Share 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 16.38 16.29 13.43 15.67 15.67 16.51 15.48 3.83% QoQ % 0.55% 21.30% -14.29% 0.00% -5.09% 6.65% - Horiz. % 105.81% 105.23% 86.76% 101.23% 101.23% 106.65% 100.00%
EPS 0.42 1.25 0.96 1.14 1.35 -0.31 -1.16 - QoQ % -66.40% 30.21% -15.79% -15.56% 535.48% 73.28% - Horiz. % -36.21% -107.76% -82.76% -98.28% -116.38% 26.72% 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 0.1564 0.1604 0.0000 0.1603 0.1588 0.1503 0.1507 2.50% QoQ % -2.49% 0.00% 0.00% 0.94% 5.66% -0.27% - Horiz. % 103.78% 106.44% 0.00% 106.37% 105.37% 99.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 2.58 2.46 2.46 2.40 2.36 2.19 1.97 19.64% QoQ % 4.88% 0.00% 2.50% 1.69% 7.76% 11.17% - Horiz. % 130.96% 124.87% 124.87% 121.83% 119.80% 111.17% 100.00%
EPS 0.07 0.19 0.18 0.18 0.20 -0.04 -0.15 - QoQ % -63.16% 5.56% 0.00% -10.00% 600.00% 73.33% - Horiz. % -46.67% -126.67% -120.00% -120.00% -133.33% 26.67% 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 0.0247 0.0242 0.0000 0.0245 0.0239 0.0199 0.0192 18.23% QoQ % 2.07% 0.00% 0.00% 2.51% 20.10% 3.65% - Horiz. % 128.65% 126.04% 0.00% 127.60% 124.48% 103.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.31 0.31 0.37 0.32 0.32 0.30 0.32 -2.09% QoQ % 0.00% -16.22% 15.63% 0.00% 6.67% -6.25% - Horiz. % 96.88% 96.88% 115.62% 100.00% 100.00% 93.75% 100.00%
P/EPS 12.04 3.99 5.23 4.37 3.70 -16.32 -4.31 - QoQ % 201.75% -23.71% 19.68% 18.11% 122.67% -278.65% - Horiz. % -279.35% -92.58% -121.35% -101.39% -85.85% 378.65% 100.00%
EY 8.30 25.03 19.11 22.87 27.06 -6.13 -23.18 - QoQ % -66.84% 30.98% -16.44% -15.48% 541.44% 73.55% - Horiz. % -35.81% -107.98% -82.44% -98.66% -116.74% 26.45% 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 0.31 0.00 0.31 0.31 0.33 0.33 -2.03% QoQ % 3.23% 0.00% 0.00% 0.00% -6.06% 0.00% - Horiz. % 96.97% 93.94% 0.00% 93.94% 93.94% 100.00% 100.00%
Price Multiplier on Announcement Date 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 28/12/10 28/09/10 29/06/10 31/03/10 23/12/09 29/09/09 -
Price 0.0500 0.0400 0.0500 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.31 0.25 0.37 0.32 0.32 0.30 0.32 -2.09% QoQ % 24.00% -32.43% 15.63% 0.00% 6.67% -6.25% - Horiz. % 96.88% 78.12% 115.62% 100.00% 100.00% 93.75% 100.00%
P/EPS 12.04 3.20 5.23 4.37 3.70 -16.32 -4.31 - QoQ % 276.25% -38.81% 19.68% 18.11% 122.67% -278.65% - Horiz. % -279.35% -74.25% -121.35% -101.39% -85.85% 378.65% 100.00%
EY 8.30 31.29 19.11 22.87 27.06 -6.13 -23.18 - QoQ % -73.47% 63.74% -16.44% -15.48% 541.44% 73.55% - Horiz. % -35.81% -134.99% -82.44% -98.66% -116.74% 26.45% 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 0.25 0.00 0.31 0.31 0.33 0.33 -2.03% QoQ % 28.00% 0.00% 0.00% 0.00% -6.06% 0.00% - Horiz. % 96.97% 75.76% 0.00% 93.94% 93.94% 100.00% 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
NCB Q4 Quarterly Report FYE 30.4.10.pdf 
