[NEXGRAM] QoQ TTM Result on 2011-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 65,024 62,900 64,452 66,172 71,042 72,311 71,121 -5.81% QoQ % 3.38% -2.41% -2.60% -6.86% -1.75% 1.67% - Horiz. % 91.43% 88.44% 90.62% 93.04% 99.89% 101.67% 100.00%
PBT 4,920 6,897 6,914 4,942 5,177 1,945 1,817 94.39% QoQ % -28.66% -0.25% 39.90% -4.54% 166.17% 7.04% - Horiz. % 270.78% 379.58% 380.52% 271.99% 284.92% 107.04% 100.00%
Tax -89 1 -97 -9 15 -16 -14 243.56% QoQ % -9,000.00% 101.03% -977.78% -160.00% 193.75% -14.29% - Horiz. % 635.71% -7.14% 692.86% 64.29% -107.14% 114.29% 100.00%
NP 4,831 6,898 6,817 4,933 5,192 1,929 1,803 93.03% QoQ % -29.97% 1.19% 38.19% -4.99% 169.15% 6.99% - Horiz. % 267.94% 382.58% 378.09% 273.60% 287.96% 106.99% 100.00%
NP to SH 5,204 7,305 7,060 5,012 5,192 1,929 1,803 102.85% QoQ % -28.76% 3.47% 40.86% -3.47% 169.15% 6.99% - Horiz. % 288.63% 405.16% 391.57% 277.98% 287.96% 106.99% 100.00%
Tax Rate 1.81 % -0.01 % 1.40 % 0.18 % -0.29 % 0.82 % 0.77 % 76.88% QoQ % 18,200.00% -100.71% 677.78% 162.07% -135.37% 6.49% - Horiz. % 235.06% -1.30% 181.82% 23.38% -37.66% 106.49% 100.00%
Total Cost 60,193 56,002 57,635 61,239 65,850 70,382 69,318 -8.99% QoQ % 7.48% -2.83% -5.89% -7.00% -6.44% 1.53% - Horiz. % 86.84% 80.79% 83.15% 88.35% 95.00% 101.53% 100.00%
Net Worth 104,897 64,869 67,181 53,900 74,494 74,339 67,922 33.64% QoQ % 61.70% -3.44% 24.64% -27.64% 0.21% 9.45% - Horiz. % 154.44% 95.51% 98.91% 79.36% 109.68% 109.45% 100.00%
Dividend 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 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 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 104,897 64,869 67,181 53,900 74,494 74,339 67,922 33.64% QoQ % 61.70% -3.44% 24.64% -27.64% 0.21% 9.45% - Horiz. % 154.44% 95.51% 98.91% 79.36% 109.68% 109.45% 100.00%
NOSH 621,428 380,243 387,884 318,750 443,684 471,999 434,285 27.01% QoQ % 63.43% -1.97% 21.69% -28.16% -6.00% 8.68% - Horiz. % 143.09% 87.56% 89.32% 73.40% 102.16% 108.68% 100.00%
Ratio Analysis 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 7.43 % 10.97 % 10.58 % 7.45 % 7.31 % 2.67 % 2.54 % 104.67% QoQ % -32.27% 3.69% 42.01% 1.92% 173.78% 5.12% - Horiz. % 292.52% 431.89% 416.54% 293.31% 287.80% 105.12% 100.00%
ROE 4.96 % 11.26 % 10.51 % 9.30 % 6.97 % 2.59 % 2.65 % 51.93% QoQ % -55.95% 7.14% 13.01% 33.43% 169.11% -2.26% - Horiz. % 187.17% 424.91% 396.60% 350.94% 263.02% 97.74% 100.00%
Per Share 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 10.46 16.54 16.62 20.76 16.01 15.32 16.38 -25.86% QoQ % -36.76% -0.48% -19.94% 29.67% 4.50% -6.47% - Horiz. % 63.86% 100.98% 101.47% 126.74% 97.74% 93.53% 100.00%
EPS 0.84 1.92 1.82 1.57 1.17 0.41 0.42 58.81% QoQ % -56.25% 5.49% 15.92% 34.19% 185.37% -2.38% - Horiz. % 200.00% 457.14% 433.33% 373.81% 278.57% 97.62% 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 0.1688 0.1706 0.1732 0.1691 0.1679 0.1575 0.1564 5.22% QoQ % -1.06% -1.50% 2.42% 0.71% 6.60% 0.70% - Horiz. % 107.93% 109.08% 110.74% 108.12% 107.35% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 2.37 2.29 2.35 2.41 2.59 2.64 2.59 -5.75% QoQ % 3.49% -2.55% -2.49% -6.95% -1.89% 1.93% - Horiz. % 91.51% 88.42% 90.73% 93.05% 100.00% 101.93% 100.00%
EPS 0.19 0.27 0.26 0.18 0.19 0.07 0.07 94.70% QoQ % -29.63% 3.85% 44.44% -5.26% 171.43% 0.00% - Horiz. % 271.43% 385.71% 371.43% 257.14% 271.43% 100.00% 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 0.0383 0.0237 0.0245 0.0197 0.0272 0.0271 0.0248 33.64% QoQ % 61.60% -3.27% 24.37% -27.57% 0.37% 9.27% - Horiz. % 154.44% 95.56% 98.79% 79.44% 109.68% 109.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.1000 0.1000 0.1000 0.0500 0.0500 0.0500 0.0500 -
P/RPS 0.96 0.60 0.60 0.24 0.31 0.33 0.31 112.60% QoQ % 60.00% 0.00% 150.00% -22.58% -6.06% 6.45% - Horiz. % 309.68% 193.55% 193.55% 77.42% 100.00% 106.45% 100.00%
P/EPS 11.94 5.21 5.49 3.18 4.27 12.23 12.04 -0.55% QoQ % 129.17% -5.10% 72.64% -25.53% -65.09% 1.58% - Horiz. % 99.17% 43.27% 45.60% 26.41% 35.47% 101.58% 100.00%
EY 8.37 19.21 18.20 31.45 23.40 8.17 8.30 0.56% QoQ % -56.43% 5.55% -42.13% 34.40% 186.41% -1.57% - Horiz. % 100.84% 231.45% 219.28% 378.92% 281.93% 98.43% 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 0.59 0.59 0.58 0.30 0.30 0.32 0.32 50.42% QoQ % 0.00% 1.72% 93.33% 0.00% -6.25% 0.00% - Horiz. % 184.38% 184.38% 181.25% 93.75% 93.75% 100.00% 100.00%
Price Multiplier on Announcement Date 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 01/10/12 28/06/12 29/03/12 28/12/11 27/09/11 29/06/11 29/03/11 -
Price 0.0900 0.0900 0.1000 0.0600 0.0400 0.0500 0.0500 -
P/RPS 0.86 0.54 0.60 0.29 0.25 0.33 0.31 97.56% QoQ % 59.26% -10.00% 106.90% 16.00% -24.24% 6.45% - Horiz. % 277.42% 174.19% 193.55% 93.55% 80.65% 106.45% 100.00%
P/EPS 10.75 4.68 5.49 3.82 3.42 12.23 12.04 -7.28% QoQ % 129.70% -14.75% 43.72% 11.70% -72.04% 1.58% - Horiz. % 89.29% 38.87% 45.60% 31.73% 28.41% 101.58% 100.00%
EY 9.30 21.35 18.20 26.21 29.26 8.17 8.30 7.89% QoQ % -56.44% 17.31% -30.56% -10.42% 258.14% -1.57% - Horiz. % 112.05% 257.23% 219.28% 315.78% 352.53% 98.43% 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 0.53 0.53 0.58 0.35 0.24 0.32 0.32 40.03% QoQ % 0.00% -8.62% 65.71% 45.83% -25.00% 0.00% - Horiz. % 165.62% 165.62% 181.25% 109.38% 75.00% 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
2nd Quarter Financial Results-311011.pdf 
