[NEXGRAM] YoY Cumulative Quarter Result on 2009-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 62,901 72,311 66,057 54,938 65,146 100,310 67,381 -1.14% YoY % -13.01% 9.47% 20.24% -15.67% -35.06% 48.87% - Horiz. % 93.35% 107.32% 98.04% 81.53% 96.68% 148.87% 100.00%
PBT 6,897 1,225 4,917 -7,179 -5,664 15,859 16,873 -13.84% YoY % 463.02% -75.09% 168.49% -26.75% -135.71% -6.01% - Horiz. % 40.88% 7.26% 29.14% -42.55% -33.57% 93.99% 100.00%
Tax 0 -19 -26 -19 -434 -172 -58 - YoY % 0.00% 26.92% -36.84% 95.62% -152.33% -196.55% - Horiz. % -0.00% 32.76% 44.83% 32.76% 748.28% 296.55% 100.00%
NP 6,897 1,206 4,891 -7,198 -6,098 15,687 16,815 -13.79% YoY % 471.89% -75.34% 167.95% -18.04% -138.87% -6.71% - Horiz. % 41.02% 7.17% 29.09% -42.81% -36.27% 93.29% 100.00%
NP to SH 7,978 1,206 4,491 -6,711 -8,632 16,872 16,815 -11.68% YoY % 561.53% -73.15% 166.92% 22.25% -151.16% 0.34% - Horiz. % 47.45% 7.17% 26.71% -39.91% -51.34% 100.34% 100.00%
Tax Rate - % 1.55 % 0.53 % - % - % 1.08 % 0.34 % - YoY % 0.00% 192.45% 0.00% 0.00% 0.00% 217.65% - Horiz. % 0.00% 455.88% 155.88% 0.00% 0.00% 317.65% 100.00%
Total Cost 56,004 71,105 61,166 62,136 71,244 84,623 50,566 1.72% YoY % -21.24% 16.25% -1.56% -12.78% -15.81% 67.35% - Horiz. % 110.75% 140.62% 120.96% 122.88% 140.89% 167.35% 100.00%
Net Worth 69,415 80,587 66,658 62,097 66,788 73,210 48,739 6.07% YoY % -13.86% 20.90% 7.34% -7.02% -8.77% 50.21% - Horiz. % 142.42% 165.34% 136.77% 127.41% 137.03% 150.21% 100.00%
Dividend 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 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 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 69,415 80,587 66,658 62,097 66,788 73,210 48,739 6.07% YoY % -13.86% 20.90% 7.34% -7.02% -8.77% 50.21% - Horiz. % 142.42% 165.34% 136.77% 127.41% 137.03% 150.21% 100.00%
NOSH 406,892 511,666 415,833 416,481 406,255 263,062 243,695 8.91% YoY % -20.48% 23.05% -0.16% 2.52% 54.43% 7.95% - Horiz. % 166.97% 209.96% 170.64% 170.90% 166.71% 107.95% 100.00%
Ratio Analysis 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 10.96 % 1.67 % 7.40 % -13.10 % -9.36 % 15.64 % 24.96 % -12.81% YoY % 556.29% -77.43% 156.49% -39.96% -159.85% -37.34% - Horiz. % 43.91% 6.69% 29.65% -52.48% -37.50% 62.66% 100.00%
ROE 11.49 % 1.50 % 6.74 % -10.81 % -12.92 % 23.05 % 34.50 % -16.73% YoY % 666.00% -77.74% 162.35% 16.33% -156.05% -33.19% - Horiz. % 33.30% 4.35% 19.54% -31.33% -37.45% 66.81% 100.00%
Per Share 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 15.46 14.13 15.89 13.19 16.04 38.13 27.65 -9.23% YoY % 9.41% -11.08% 20.47% -17.77% -57.93% 37.90% - Horiz. % 55.91% 51.10% 57.47% 47.70% 58.01% 137.90% 100.00%
EPS 1.89 0.26 1.08 -1.61 -2.08 6.45 6.90 -19.40% YoY % 626.92% -75.93% 167.08% 22.60% -132.25% -6.52% - Horiz. % 27.39% 3.77% 15.65% -23.33% -30.14% 93.48% 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 0.1706 0.1575 0.1603 0.1491 0.1644 0.2783 0.2000 -2.61% YoY % 8.32% -1.75% 7.51% -9.31% -40.93% 39.15% - Horiz. % 85.30% 78.75% 80.15% 74.55% 82.20% 139.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 2.28 2.63 2.40 1.99 2.37 3.64 2.45 -1.19% YoY % -13.31% 9.58% 20.60% -16.03% -34.89% 48.57% - Horiz. % 93.06% 107.35% 97.96% 81.22% 96.73% 148.57% 100.00%
EPS 0.29 0.04 0.16 -0.24 -0.31 0.61 0.61 -11.65% YoY % 625.00% -75.00% 166.67% 22.58% -150.82% 0.00% - Horiz. % 47.54% 6.56% 26.23% -39.34% -50.82% 100.00% 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 0.0252 0.0293 0.0242 0.0225 0.0242 0.0266 0.0177 6.06% YoY % -13.99% 21.07% 7.56% -7.02% -9.02% 50.28% - Horiz. % 142.37% 165.54% 136.72% 127.12% 136.72% 150.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.1000 0.0500 0.0500 0.0400 0.0700 0.5400 0.6400 -
P/RPS 0.65 0.35 0.31 0.30 0.44 1.42 2.31 -19.03% YoY % 85.71% 12.90% 3.33% -31.82% -69.01% -38.53% - Horiz. % 28.14% 15.15% 13.42% 12.99% 19.05% 61.47% 100.00%
P/EPS 5.10 21.21 4.63 -2.48 -3.29 8.42 9.28 -9.49% YoY % -75.95% 358.10% 286.69% 24.62% -139.07% -9.27% - Horiz. % 54.96% 228.56% 49.89% -26.72% -35.45% 90.73% 100.00%
EY 19.61 4.71 21.60 -40.28 -30.35 11.88 10.78 10.48% YoY % 316.35% -78.19% 153.62% -32.72% -355.47% 10.20% - Horiz. % 181.91% 43.69% 200.37% -373.65% -281.54% 110.20% 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 0.59 0.32 0.31 0.27 0.43 1.94 3.20 -24.54% YoY % 84.37% 3.23% 14.81% -37.21% -77.84% -39.38% - Horiz. % 18.44% 10.00% 9.69% 8.44% 13.44% 60.62% 100.00%
Price Multiplier on Announcement Date 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 29/06/10 29/06/09 30/06/08 29/06/07 29/06/06 -
Price 0.0900 0.0500 0.0500 0.0500 0.0500 0.2500 0.5200 -
P/RPS 0.58 0.35 0.31 0.38 0.31 0.66 1.88 -17.78% YoY % 65.71% 12.90% -18.42% 22.58% -53.03% -64.89% - Horiz. % 30.85% 18.62% 16.49% 20.21% 16.49% 35.11% 100.00%
P/EPS 4.59 21.21 4.63 -3.10 -2.35 3.90 7.54 -7.93% YoY % -78.36% 358.10% 249.35% -31.91% -160.26% -48.28% - Horiz. % 60.88% 281.30% 61.41% -41.11% -31.17% 51.72% 100.00%
EY 21.79 4.71 21.60 -32.23 -42.50 25.65 13.27 8.61% YoY % 362.63% -78.19% 167.02% 24.16% -265.69% 93.29% - Horiz. % 164.20% 35.49% 162.77% -242.88% -320.27% 193.29% 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 0.53 0.32 0.31 0.34 0.30 0.90 2.60 -23.27% YoY % 65.62% 3.23% -8.82% 13.33% -66.67% -65.38% - Horiz. % 20.38% 12.31% 11.92% 13.08% 11.54% 34.62% 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-4thQtrResults.pdf 
