[NEXGRAM] YoY Annualized Quarter Result on 2014-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 46,182 0 115,552 98,408 104,126 68,332 58,710 -4.46% YoY % 0.00% 0.00% 17.42% -5.49% 52.38% 16.39% - Horiz. % 78.66% 0.00% 196.82% 167.62% 177.36% 116.39% 100.00%
PBT -18,380 0 7,602 6,528 5,748 5,584 7,274 - YoY % 0.00% 0.00% 16.45% 13.57% 2.94% -23.23% - Horiz. % -252.68% 0.00% 104.51% 89.74% 79.02% 76.77% 100.00%
Tax 86 0 -12 0 0 46 -20 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 330.00% - Horiz. % -430.00% -0.00% 60.00% -0.00% -0.00% -230.00% 100.00%
NP -18,294 0 7,590 6,528 5,748 5,630 7,254 - YoY % 0.00% 0.00% 16.27% 13.57% 2.10% -22.39% - Horiz. % -252.19% 0.00% 104.63% 89.99% 79.24% 77.61% 100.00%
NP to SH -16,976 0 6,770 2,972 5,800 5,424 7,254 - YoY % 0.00% 0.00% 127.79% -48.76% 6.93% -25.23% - Horiz. % -234.02% 0.00% 93.33% 40.97% 79.96% 74.77% 100.00%
Tax Rate - % - % 0.16 % - % - % -0.82 % 0.27 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -403.70% - Horiz. % 0.00% 0.00% 59.26% 0.00% 0.00% -303.70% 100.00%
Total Cost 64,476 0 107,962 91,880 98,378 62,702 51,456 4.38% YoY % 0.00% 0.00% 17.50% -6.61% 56.90% 21.86% - Horiz. % 125.30% 0.00% 209.81% 178.56% 191.19% 121.86% 100.00%
Net Worth 209,353 232,620 256,695 102,455 129,247 77,177 73,014 22.18% YoY % -10.00% -9.38% 150.54% -20.73% 67.47% 5.70% - Horiz. % 286.73% 318.59% 351.57% 140.32% 177.02% 105.70% 100.00%
Dividend 31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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 31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 209,353 232,620 256,695 102,455 129,247 77,177 73,014 22.18% YoY % -10.00% -9.38% 150.54% -20.73% 67.47% 5.70% - Horiz. % 286.73% 318.59% 351.57% 140.32% 177.02% 105.70% 100.00%
NOSH 1,865,896 1,863,945 1,880,555 782,105 659,090 459,661 431,785 32.10% YoY % 0.10% -0.88% 140.45% 18.66% 43.39% 6.46% - Horiz. % 432.13% 431.68% 435.53% 181.13% 152.64% 106.46% 100.00%
Ratio Analysis 31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -39.61 % - % 6.57 % 6.63 % 5.52 % 8.24 % 12.36 % - YoY % 0.00% 0.00% -0.90% 20.11% -33.01% -33.33% - Horiz. % -320.47% 0.00% 53.16% 53.64% 44.66% 66.67% 100.00%
ROE -8.11 % - % 2.64 % 2.90 % 4.49 % 7.03 % 9.93 % - YoY % 0.00% 0.00% -8.97% -35.41% -36.13% -29.20% - Horiz. % -81.67% 0.00% 26.59% 29.20% 45.22% 70.80% 100.00%
Per Share 31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 2.48 - 6.14 12.58 15.80 14.87 13.60 -27.65% YoY % 0.00% 0.00% -51.19% -20.38% 6.25% 9.34% - Horiz. % 18.24% 0.00% 45.15% 92.50% 116.18% 109.34% 100.00%
EPS -0.90 0.00 0.36 0.38 0.88 1.18 1.68 - YoY % 0.00% 0.00% -5.26% -56.82% -25.42% -29.76% - Horiz. % -53.57% 0.00% 21.43% 22.62% 52.38% 70.24% 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 0.1122 0.1248 0.1365 0.1310 0.1961 0.1679 0.1691 -7.51% YoY % -10.10% -8.57% 4.20% -33.20% 16.80% -0.71% - Horiz. % 66.35% 73.80% 80.72% 77.47% 115.97% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 1.68 - 4.22 3.59 3.80 2.49 2.14 -4.50% YoY % 0.00% 0.00% 17.55% -5.53% 52.61% 16.36% - Horiz. % 78.50% 0.00% 197.20% 167.76% 177.57% 116.36% 100.00%
EPS -0.62 0.00 0.25 0.11 0.21 0.20 0.26 - YoY % 0.00% 0.00% 127.27% -47.62% 5.00% -23.08% - Horiz. % -238.46% 0.00% 96.15% 42.31% 80.77% 76.92% 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 0.0764 0.0849 0.0936 0.0374 0.0471 0.0282 0.0266 22.22% YoY % -10.01% -9.29% 150.27% -20.59% 67.02% 6.02% - Horiz. % 287.22% 319.17% 351.88% 140.60% 177.07% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/01/17 29/01/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.0350 0.0650 0.0750 0.1150 0.0900 0.1200 0.0500 -
P/RPS 1.41 0.00 1.22 0.91 0.57 0.81 0.37 28.98% YoY % 0.00% 0.00% 34.07% 59.65% -29.63% 118.92% - Horiz. % 381.08% 0.00% 329.73% 245.95% 154.05% 218.92% 100.00%
P/EPS -3.85 0.00 20.83 30.26 10.23 10.17 2.98 - YoY % 0.00% 0.00% -31.16% 195.80% 0.59% 241.28% - Horiz. % -129.19% 0.00% 698.99% 1,015.44% 343.29% 341.28% 100.00%
EY -25.99 0.00 4.80 3.30 9.78 9.83 33.60 - YoY % 0.00% 0.00% 45.45% -66.26% -0.51% -70.74% - Horiz. % -77.35% 0.00% 14.29% 9.82% 29.11% 29.26% 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 0.31 0.52 0.55 0.88 0.46 0.71 0.30 0.63% YoY % -40.38% -5.45% -37.50% 91.30% -35.21% 136.67% - Horiz. % 103.33% 173.33% 183.33% 293.33% 153.33% 236.67% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/03/17 29/03/16 31/12/15 30/12/14 26/12/13 24/12/12 28/12/11 -
Price 0.0550 0.0600 0.0950 0.0700 0.0750 0.1000 0.0600 -
P/RPS 2.22 0.00 1.55 0.56 0.47 0.67 0.44 36.05% YoY % 0.00% 0.00% 176.79% 19.15% -29.85% 52.27% - Horiz. % 504.55% 0.00% 352.27% 127.27% 106.82% 152.27% 100.00%
P/EPS -6.05 0.00 26.39 18.42 8.52 8.47 3.57 - YoY % 0.00% 0.00% 43.27% 116.20% 0.59% 137.25% - Horiz. % -169.47% 0.00% 739.22% 515.97% 238.66% 237.25% 100.00%
EY -16.54 0.00 3.79 5.43 11.73 11.80 28.00 - YoY % 0.00% 0.00% -30.20% -53.71% -0.59% -57.86% - Horiz. % -59.07% 0.00% 13.54% 19.39% 41.89% 42.14% 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 0.49 0.48 0.70 0.53 0.38 0.60 0.35 6.61% YoY % 2.08% -31.43% 32.08% 39.47% -36.67% 71.43% - Horiz. % 140.00% 137.14% 200.00% 151.43% 108.57% 171.43% 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
(126) Attachment - 2nd Quarter Results (311014).pdf 
