[NEXGRAM] YoY Cumulative Quarter Result on 2012-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 115,995 79,896 53,168 47,384 55,243 50,208 40,169 19.32% YoY % 45.18% 50.27% 12.21% -14.23% 10.03% 24.99% - Horiz. % 288.77% 198.90% 132.36% 117.96% 137.53% 124.99% 100.00%
PBT 7,944 5,076 4,666 5,744 775 3,799 -8,585 - YoY % 56.50% 8.79% -18.77% 641.16% -79.60% 144.25% - Horiz. % -92.53% -59.13% -54.35% -66.91% -9.03% -44.25% 100.00%
Tax -3 -6 24 -100 -19 -7 -80 -42.13% YoY % 50.00% -125.00% 124.00% -426.32% -171.43% 91.25% - Horiz. % 3.75% 7.50% -30.00% 125.00% 23.75% 8.75% 100.00%
NP 7,941 5,070 4,690 5,644 756 3,792 -8,665 - YoY % 56.63% 8.10% -16.90% 646.56% -80.06% 143.76% - Horiz. % -91.64% -58.51% -54.13% -65.14% -8.72% -43.76% 100.00%
NP to SH 4,898 5,090 4,658 5,644 572 3,775 -7,809 - YoY % -3.77% 9.27% -17.47% 886.71% -84.85% 148.34% - Horiz. % -62.72% -65.18% -59.65% -72.28% -7.32% -48.34% 100.00%
Tax Rate 0.04 % 0.12 % -0.51 % 1.74 % 2.45 % 0.18 % - % - YoY % -66.67% 123.53% -129.31% -28.98% 1,261.11% 0.00% - Horiz. % 22.22% 66.67% -283.33% 966.67% 1,361.11% 100.00% -
Total Cost 108,054 74,826 48,478 41,740 54,487 46,416 48,834 14.15% YoY % 44.41% 54.35% 16.14% -23.39% 17.39% -4.95% - Horiz. % 221.27% 153.23% 99.27% 85.47% 111.58% 95.05% 100.00%
Net Worth 195,775 184,737 100,294 71,877 63,900 65,875 61,142 21.39% YoY % 5.98% 84.19% 39.53% 12.48% -3.00% 7.74% - Horiz. % 320.19% 302.14% 164.03% 117.56% 104.51% 107.74% 100.00%
Dividend 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 195,775 184,737 100,294 71,877 63,900 65,875 61,142 21.39% YoY % 5.98% 84.19% 39.53% 12.48% -3.00% 7.74% - Horiz. % 320.19% 302.14% 164.03% 117.56% 104.51% 107.74% 100.00%
NOSH 1,440,588 748,529 589,620 414,999 408,571 414,835 415,372 23.02% YoY % 92.46% 26.95% 42.08% 1.57% -1.51% -0.13% - Horiz. % 346.82% 180.21% 141.95% 99.91% 98.36% 99.87% 100.00%
Ratio Analysis 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 6.85 % 6.35 % 8.82 % 11.91 % 1.37 % 7.55 % -21.57 % - YoY % 7.87% -28.00% -25.94% 769.34% -81.85% 135.00% - Horiz. % -31.76% -29.44% -40.89% -55.22% -6.35% -35.00% 100.00%
ROE 2.50 % 2.76 % 4.64 % 7.85 % 0.90 % 5.73 % -12.77 % - YoY % -9.42% -40.52% -40.89% 772.22% -84.29% 144.87% - Horiz. % -19.58% -21.61% -36.34% -61.47% -7.05% -44.87% 100.00%
Per Share 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 8.05 10.67 9.02 11.42 13.52 12.10 9.67 -3.01% YoY % -24.55% 18.29% -21.02% -15.53% 11.74% 25.13% - Horiz. % 83.25% 110.34% 93.28% 118.10% 139.81% 125.13% 100.00%
EPS 0.34 0.68 0.79 1.36 0.14 0.91 -1.88 - YoY % -50.00% -13.92% -41.91% 871.43% -84.62% 148.40% - Horiz. % -18.09% -36.17% -42.02% -72.34% -7.45% -48.40% 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 0.1359 0.2468 0.1701 0.1732 0.1564 0.1588 0.1472 -1.32% YoY % -44.94% 45.09% -1.79% 10.74% -1.51% 7.88% - Horiz. % 92.32% 167.66% 115.56% 117.66% 106.25% 107.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 4.21 2.90 1.93 1.72 2.01 1.82 1.46 19.29% YoY % 45.17% 50.26% 12.21% -14.43% 10.44% 24.66% - Horiz. % 288.36% 198.63% 132.19% 117.81% 137.67% 124.66% 100.00%
EPS 0.18 0.18 0.17 0.20 0.02 0.14 -0.28 - YoY % 0.00% 5.88% -15.00% 900.00% -85.71% 150.00% - Horiz. % -64.29% -64.29% -60.71% -71.43% -7.14% -50.00% 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 0.0711 0.0671 0.0364 0.0261 0.0232 0.0239 0.0222 21.40% YoY % 5.96% 84.34% 39.46% 12.50% -2.93% 7.66% - Horiz. % 320.27% 302.25% 163.96% 117.57% 104.50% 107.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.0750 0.0800 0.0950 0.1000 0.0500 0.0500 0.0400 -
P/RPS 0.93 0.75 1.05 0.88 0.37 0.41 0.41 14.62% YoY % 24.00% -28.57% 19.32% 137.84% -9.76% 0.00% - Horiz. % 226.83% 182.93% 256.10% 214.63% 90.24% 100.00% 100.00%
P/EPS 22.06 11.76 12.03 7.35 35.71 5.49 -2.13 - YoY % 87.59% -2.24% 63.67% -79.42% 550.46% 357.75% - Horiz. % -1,035.68% -552.11% -564.79% -345.07% -1,676.53% -257.75% 100.00%
EY 4.53 8.50 8.32 13.60 2.80 18.20 -47.00 - YoY % -46.71% 2.16% -38.82% 385.71% -84.62% 138.72% - Horiz. % -9.64% -18.09% -17.70% -28.94% -5.96% -38.72% 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 0.55 0.32 0.56 0.58 0.32 0.31 0.27 12.58% YoY % 71.88% -42.86% -3.45% 81.25% 3.23% 14.81% - Horiz. % 203.70% 118.52% 207.41% 214.81% 118.52% 114.81% 100.00%
Price Multiplier on Announcement Date 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 28/03/14 21/03/13 29/03/12 29/03/11 31/03/10 31/03/09 -
Price 0.1150 0.1300 0.0850 0.1000 0.0500 0.0500 0.0300 -
P/RPS 1.43 1.22 0.94 0.88 0.37 0.41 0.31 29.01% YoY % 17.21% 29.79% 6.82% 137.84% -9.76% 32.26% - Horiz. % 461.29% 393.55% 303.23% 283.87% 119.35% 132.26% 100.00%
P/EPS 33.82 19.12 10.76 7.35 35.71 5.49 -1.60 - YoY % 76.88% 77.70% 46.39% -79.42% 550.46% 443.12% - Horiz. % -2,113.75% -1,195.00% -672.50% -459.38% -2,231.87% -343.12% 100.00%
EY 2.96 5.23 9.29 13.60 2.80 18.20 -62.67 - YoY % -43.40% -43.70% -31.69% 385.71% -84.62% 129.04% - Horiz. % -4.72% -8.35% -14.82% -21.70% -4.47% -29.04% 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 0.85 0.53 0.50 0.58 0.32 0.31 0.20 27.26% YoY % 60.38% 6.00% -13.79% 81.25% 3.23% 55.00% - Horiz. % 425.00% 265.00% 250.00% 290.00% 160.00% 155.00% 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
Q3-Nextnat_2012-4.pdf 
