[NEXGRAM] YoY Cumulative Quarter Result on 2011-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 49,204 52,063 34,166 29,355 35,495 33,964 28,628 9.44% YoY % -5.49% 52.38% 16.39% -17.30% 4.51% 18.64% - Horiz. % 171.87% 181.86% 119.34% 102.54% 123.99% 118.64% 100.00%
PBT 3,264 2,874 2,792 3,637 640 589 -4,443 - YoY % 13.57% 2.94% -23.23% 468.28% 8.66% 113.26% - Horiz. % -73.46% -64.69% -62.84% -81.86% -14.40% -13.26% 100.00%
Tax 0 0 23 -10 -17 -1 -194 - YoY % 0.00% 0.00% 330.00% 41.18% -1,600.00% 99.48% - Horiz. % -0.00% -0.00% -11.86% 5.15% 8.76% 0.52% 100.00%
NP 3,264 2,874 2,815 3,627 623 588 -4,637 - YoY % 13.57% 2.10% -22.39% 482.18% 5.95% 112.68% - Horiz. % -70.39% -61.98% -60.71% -78.22% -13.44% -12.68% 100.00%
NP to SH 1,486 2,900 2,712 3,627 268 250 -4,605 - YoY % -48.76% 6.93% -25.23% 1,253.36% 7.20% 105.43% - Horiz. % -32.27% -62.98% -58.89% -78.76% -5.82% -5.43% 100.00%
Tax Rate - % - % -0.82 % 0.27 % 2.66 % 0.17 % - % - YoY % 0.00% 0.00% -403.70% -89.85% 1,464.71% 0.00% - Horiz. % 0.00% 0.00% -482.35% 158.82% 1,564.71% 100.00% -
Total Cost 45,940 49,189 31,351 25,728 34,872 33,376 33,265 5.53% YoY % -6.61% 56.90% 21.86% -26.22% 4.48% 0.33% - Horiz. % 138.10% 147.87% 94.25% 77.34% 104.83% 100.33% 100.00%
Net Worth 102,455 129,247 77,177 73,014 71,645 62,624 63,017 8.43% YoY % -20.73% 67.47% 5.70% 1.91% 14.40% -0.62% - Horiz. % 162.58% 205.10% 122.47% 115.86% 113.69% 99.38% 100.00%
Dividend 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 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 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 102,455 129,247 77,177 73,014 71,645 62,624 63,017 8.43% YoY % -20.73% 67.47% 5.70% 1.91% 14.40% -0.62% - Horiz. % 162.58% 205.10% 122.47% 115.86% 113.69% 99.38% 100.00%
NOSH 782,105 659,090 459,661 431,785 446,666 416,666 414,864 11.14% YoY % 18.66% 43.39% 6.46% -3.33% 7.20% 0.43% - Horiz. % 188.52% 158.87% 110.80% 104.08% 107.67% 100.43% 100.00%
Ratio Analysis 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 6.63 % 5.52 % 8.24 % 12.36 % 1.76 % 1.73 % -16.20 % - YoY % 20.11% -33.01% -33.33% 602.27% 1.73% 110.68% - Horiz. % -40.93% -34.07% -50.86% -76.30% -10.86% -10.68% 100.00%
ROE 1.45 % 2.24 % 3.51 % 4.97 % 0.37 % 0.40 % -7.31 % - YoY % -35.27% -36.18% -29.38% 1,243.24% -7.50% 105.47% - Horiz. % -19.84% -30.64% -48.02% -67.99% -5.06% -5.47% 100.00%
Per Share 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 6.29 7.90 7.43 6.80 7.95 8.15 6.90 -1.53% YoY % -20.38% 6.33% 9.26% -14.47% -2.45% 18.12% - Horiz. % 91.16% 114.49% 107.68% 98.55% 115.22% 118.12% 100.00%
EPS 0.19 0.44 0.59 0.84 0.06 0.06 -1.11 - YoY % -56.82% -25.42% -29.76% 1,300.00% 0.00% 105.41% - Horiz. % -17.12% -39.64% -53.15% -75.68% -5.41% -5.41% 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 0.1310 0.1961 0.1679 0.1691 0.1604 0.1503 0.1519 -2.44% YoY % -33.20% 16.80% -0.71% 5.42% 6.72% -1.05% - Horiz. % 86.24% 129.10% 110.53% 111.32% 105.60% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 1.79 1.90 1.25 1.07 1.29 1.24 1.04 9.47% YoY % -5.79% 52.00% 16.82% -17.05% 4.03% 19.23% - Horiz. % 172.12% 182.69% 120.19% 102.88% 124.04% 119.23% 100.00%
EPS 0.05 0.11 0.10 0.13 0.01 0.01 -0.17 - YoY % -54.55% 10.00% -23.08% 1,200.00% 0.00% 105.88% - Horiz. % -29.41% -64.71% -58.82% -76.47% -5.88% -5.88% 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 0.0374 0.0471 0.0282 0.0266 0.0261 0.0228 0.0230 8.44% YoY % -20.59% 67.02% 6.02% 1.92% 14.47% -0.87% - Horiz. % 162.61% 204.78% 122.61% 115.65% 113.48% 99.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.1150 0.0900 0.1200 0.0500 0.0500 0.0500 0.0300 -
P/RPS 1.83 1.14 1.61 0.74 0.63 0.61 0.43 27.29% YoY % 60.53% -29.19% 117.57% 17.46% 3.28% 41.86% - Horiz. % 425.58% 265.12% 374.42% 172.09% 146.51% 141.86% 100.00%
P/EPS 60.53 20.45 20.34 5.95 83.33 83.33 -2.70 - YoY % 195.99% 0.54% 241.85% -92.86% 0.00% 3,186.30% - Horiz. % -2,241.85% -757.41% -753.33% -220.37% -3,086.30% -3,086.30% 100.00%
EY 1.65 4.89 4.92 16.80 1.20 1.20 -37.00 - YoY % -66.26% -0.61% -70.71% 1,300.00% 0.00% 103.24% - Horiz. % -4.46% -13.22% -13.30% -45.41% -3.24% -3.24% 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 0.88 0.46 0.71 0.30 0.31 0.33 0.20 28.00% YoY % 91.30% -35.21% 136.67% -3.23% -6.06% 65.00% - Horiz. % 440.00% 230.00% 355.00% 150.00% 155.00% 165.00% 100.00%
Price Multiplier on Announcement Date 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/12/14 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 -
Price 0.0700 0.0750 0.1000 0.0600 0.0400 0.0500 0.0300 -
P/RPS 1.11 0.95 1.35 0.88 0.50 0.61 0.43 17.11% YoY % 16.84% -29.63% 53.41% 76.00% -18.03% 41.86% - Horiz. % 258.14% 220.93% 313.95% 204.65% 116.28% 141.86% 100.00%
P/EPS 36.84 17.05 16.95 7.14 66.67 83.33 -2.70 - YoY % 116.07% 0.59% 137.39% -89.29% -19.99% 3,186.30% - Horiz. % -1,364.44% -631.48% -627.78% -264.44% -2,469.26% -3,086.30% 100.00%
EY 2.71 5.87 5.90 14.00 1.50 1.20 -37.00 - YoY % -53.83% -0.51% -57.86% 833.33% 25.00% 103.24% - Horiz. % -7.32% -15.86% -15.95% -37.84% -4.05% -3.24% 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 0.38 0.60 0.35 0.25 0.33 0.20 17.63% YoY % 39.47% -36.67% 71.43% 40.00% -24.24% 65.00% - Horiz. % 265.00% 190.00% 300.00% 175.00% 125.00% 165.00% 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 
