[NEXGRAM] YoY Annualized Quarter Result on 2011-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 96,916 99,916 66,428 57,932 63,008 56,008 59,060 8.60% YoY % -3.00% 50.41% 14.67% -8.06% 12.50% -5.17% - Horiz. % 164.10% 169.18% 112.48% 98.09% 106.68% 94.83% 100.00%
PBT 8,040 5,696 5,580 13,488 560 1,160 -7,264 - YoY % 41.15% 2.08% -58.63% 2,308.57% -51.72% 115.97% - Horiz. % -110.68% -78.41% -76.82% -185.68% -7.71% -15.97% 100.00%
Tax 0 0 -360 0 -124 -24 15,304 - YoY % 0.00% 0.00% 0.00% 0.00% -416.67% -100.16% - Horiz. % 0.00% 0.00% -2.35% 0.00% -0.81% -0.16% 100.00%
NP 8,040 5,696 5,220 13,488 436 1,136 8,040 - YoY % 41.15% 9.12% -61.30% 2,993.58% -61.62% -85.87% - Horiz. % 100.00% 70.85% 64.93% 167.76% 5.42% 14.13% 100.00%
NP to SH 5,972 6,100 5,220 13,488 404 420 -7,252 - YoY % -2.10% 16.86% -61.30% 3,238.61% -3.81% 105.79% - Horiz. % -82.35% -84.11% -71.98% -185.99% -5.57% -5.79% 100.00%
Tax Rate - % - % 6.45 % - % 22.14 % 2.07 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 969.57% 0.00% - Horiz. % 0.00% 0.00% 311.59% 0.00% 1,069.57% 100.00% -
Total Cost 88,876 94,220 61,208 44,444 62,572 54,872 51,020 9.69% YoY % -5.67% 53.93% 37.72% -28.97% 14.03% 7.55% - Horiz. % 174.20% 184.67% 119.97% 87.11% 122.64% 107.55% 100.00%
Net Worth 215,489 88,776 104,897 74,494 80,194 52,745 66,668 21.58% YoY % 142.73% -15.37% 40.81% -7.11% 52.04% -20.89% - Horiz. % 323.22% 133.16% 157.34% 111.74% 120.29% 79.11% 100.00%
Dividend 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 215,489 88,776 104,897 74,494 80,194 52,745 66,668 21.58% YoY % 142.73% -15.37% 40.81% -7.11% 52.04% -20.89% - Horiz. % 323.22% 133.16% 157.34% 111.74% 120.29% 79.11% 100.00%
NOSH 1,658,888 544,642 621,428 443,684 505,000 350,000 412,045 26.11% YoY % 204.58% -12.36% 40.06% -12.14% 44.29% -15.06% - Horiz. % 402.60% 132.18% 150.82% 107.68% 122.56% 84.94% 100.00%
Ratio Analysis 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 8.30 % 5.70 % 7.86 % 23.28 % 0.69 % 2.03 % 13.61 % -7.91% YoY % 45.61% -27.48% -66.24% 3,273.91% -66.01% -85.08% - Horiz. % 60.98% 41.88% 57.75% 171.05% 5.07% 14.92% 100.00%
ROE 2.77 % 6.87 % 4.98 % 18.11 % 0.50 % 0.80 % -10.88 % - YoY % -59.68% 37.95% -72.50% 3,522.00% -37.50% 107.35% - Horiz. % -25.46% -63.14% -45.77% -166.45% -4.60% -7.35% 100.00%
Per Share 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 5.84 18.35 10.69 13.06 12.48 16.00 14.33 -13.89% YoY % -68.17% 71.66% -18.15% 4.65% -22.00% 11.65% - Horiz. % 40.75% 128.05% 74.60% 91.14% 87.09% 111.65% 100.00%
EPS 0.36 1.12 0.84 3.04 0.08 0.12 -1.76 - YoY % -67.86% 33.33% -72.37% 3,700.00% -33.33% 106.82% - Horiz. % -20.45% -63.64% -47.73% -172.73% -4.55% -6.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1299 0.1630 0.1688 0.1679 0.1588 0.1507 0.1618 -3.59% YoY % -20.31% -3.44% 0.54% 5.73% 5.37% -6.86% - Horiz. % 80.28% 100.74% 104.33% 103.77% 98.15% 93.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,866,504 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 3.38 3.49 2.32 2.02 2.20 1.95 2.06 8.60% YoY % -3.15% 50.43% 14.85% -8.18% 12.82% -5.34% - Horiz. % 164.08% 169.42% 112.62% 98.06% 106.80% 94.66% 100.00%
EPS 0.21 0.21 0.18 0.47 0.01 0.01 -0.25 - YoY % 0.00% 16.67% -61.70% 4,600.00% 0.00% 104.00% - Horiz. % -84.00% -84.00% -72.00% -188.00% -4.00% -4.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0752 0.0310 0.0366 0.0260 0.0280 0.0184 0.0233 21.55% YoY % 142.58% -15.30% 40.77% -7.14% 52.17% -21.03% - Horiz. % 322.75% 133.05% 157.08% 111.59% 120.17% 78.97% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.1200 0.0850 0.1000 0.0500 0.0500 0.0500 0.0500 -
P/RPS 2.05 0.46 0.94 0.38 0.40 0.31 0.35 34.24% YoY % 345.65% -51.06% 147.37% -5.00% 29.03% -11.43% - Horiz. % 585.71% 131.43% 268.57% 108.57% 114.29% 88.57% 100.00%
P/EPS 33.33 7.59 11.90 1.64 62.50 41.67 -2.84 - YoY % 339.13% -36.22% 625.61% -97.38% 49.99% 1,567.25% - Horiz. % -1,173.59% -267.25% -419.01% -57.75% -2,200.70% -1,467.25% 100.00%
EY 3.00 13.18 8.40 60.80 1.60 2.40 -35.20 - YoY % -77.24% 56.90% -86.18% 3,700.00% -33.33% 106.82% - Horiz. % -8.52% -37.44% -23.86% -172.73% -4.55% -6.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.92 0.52 0.59 0.30 0.31 0.33 0.31 19.87% YoY % 76.92% -11.86% 96.67% -3.23% -6.06% 6.45% - Horiz. % 296.77% 167.74% 190.32% 96.77% 100.00% 106.45% 100.00%
Price Multiplier on Announcement Date 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 26/09/08 -
Price 0.1250 0.0850 0.0900 0.0400 0.0500 0.0500 0.0400 -
P/RPS 2.14 0.46 0.84 0.31 0.40 0.31 0.28 40.33% YoY % 365.22% -45.24% 170.97% -22.50% 29.03% 10.71% - Horiz. % 764.29% 164.29% 300.00% 110.71% 142.86% 110.71% 100.00%
P/EPS 34.72 7.59 10.71 1.32 62.50 41.67 -2.27 - YoY % 357.44% -29.13% 711.36% -97.89% 49.99% 1,935.68% - Horiz. % -1,529.52% -334.36% -471.81% -58.15% -2,753.30% -1,835.68% 100.00%
EY 2.88 13.18 9.33 76.00 1.60 2.40 -44.00 - YoY % -78.15% 41.26% -87.72% 4,650.00% -33.33% 105.45% - Horiz. % -6.55% -29.95% -21.20% -172.73% -3.64% -5.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.96 0.52 0.53 0.24 0.31 0.33 0.25 25.12% YoY % 84.62% -1.89% 120.83% -22.58% -6.06% 32.00% - Horiz. % 384.00% 208.00% 212.00% 96.00% 124.00% 132.00% 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
1st Quarter Financial Result-310711.pdf 
