[NEXGRAM] YoY Quarter Result on 2010-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 26,509 15,516 17,068 15,849 14,769 13,845 21,549 3.51% YoY % 70.85% -9.09% 7.69% 7.31% 6.67% -35.75% - Horiz. % 123.02% 72.00% 79.21% 73.55% 68.54% 64.25% 100.00%
PBT 1,927 1,153 1,170 1,118 1,405 -7,843 -183 - YoY % 67.13% -1.45% 4.65% -20.43% 117.91% -4,185.79% - Horiz. % -1,053.01% -630.05% -639.34% -610.93% -767.76% 4,285.79% 100.00%
Tax -30 101 3 -20 62 23 -31 -0.54% YoY % -129.70% 3,266.67% 115.00% -132.26% 169.57% 174.19% - Horiz. % 96.77% -325.81% -9.68% 64.52% -200.00% -74.19% 100.00%
NP 1,897 1,254 1,173 1,098 1,467 -7,820 -214 - YoY % 51.28% 6.91% 6.83% -25.15% 118.76% -3,554.21% - Horiz. % -886.45% -585.98% -548.13% -513.08% -685.51% 3,654.21% 100.00%
NP to SH 2,699 1,418 1,173 717 1,835 -7,474 517 31.68% YoY % 90.34% 20.89% 63.60% -60.93% 124.55% -1,545.65% - Horiz. % 522.05% 274.27% 226.89% 138.68% 354.93% -1,445.65% 100.00%
Tax Rate 1.56 % -8.76 % -0.26 % 1.79 % -4.41 % - % - % - YoY % 117.81% -3,269.23% -114.53% 140.59% 0.00% 0.00% - Horiz. % -35.37% 198.64% 5.90% -40.59% 100.00% - -
Total Cost 24,612 14,262 15,895 14,751 13,302 21,665 21,763 2.07% YoY % 72.57% -10.27% 7.76% 10.89% -38.60% -0.45% - Horiz. % 113.09% 65.53% 73.04% 67.78% 61.12% 99.55% 100.00%
Net Worth 75,445 64,869 74,339 67,608 60,901 66,312 66,551 2.11% YoY % 16.30% -12.74% 9.96% 11.01% -8.16% -0.36% - Horiz. % 113.36% 97.47% 111.70% 101.59% 91.51% 99.64% 100.00%
Dividend 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 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 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 75,445 64,869 74,339 67,608 60,901 66,312 66,551 2.11% YoY % 16.30% -12.74% 9.96% 11.01% -8.16% -0.36% - Horiz. % 113.36% 97.47% 111.70% 101.59% 91.51% 99.64% 100.00%
NOSH 458,076 380,243 471,999 421,764 408,461 407,075 239,999 11.36% YoY % 20.47% -19.44% 11.91% 3.26% 0.34% 69.61% - Horiz. % 190.87% 158.43% 196.67% 175.74% 170.19% 169.61% 100.00%
Ratio Analysis 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 7.16 % 8.08 % 6.87 % 6.93 % 9.93 % -56.48 % -0.99 % - YoY % -11.39% 17.61% -0.87% -30.21% 117.58% -5,605.05% - Horiz. % -723.23% -816.16% -693.94% -700.00% -1,003.03% 5,705.05% 100.00%
ROE 3.58 % 2.19 % 1.58 % 1.06 % 3.01 % -11.27 % 0.78 % 28.88% YoY % 63.47% 38.61% 49.06% -64.78% 126.71% -1,544.87% - Horiz. % 458.97% 280.77% 202.56% 135.90% 385.90% -1,444.87% 100.00%
Per Share 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 5.79 4.08 3.62 3.76 3.62 3.40 8.98 -7.05% YoY % 41.91% 12.71% -3.72% 3.87% 6.47% -62.14% - Horiz. % 64.48% 45.43% 40.31% 41.87% 40.31% 37.86% 100.00%
EPS 0.59 0.34 0.27 0.17 0.44 -1.80 0.20 19.74% YoY % 73.53% 25.93% 58.82% -61.36% 124.44% -1,000.00% - Horiz. % 295.00% 170.00% 135.00% 85.00% 220.00% -900.00% 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 0.1647 0.1706 0.1575 0.1603 0.1491 0.1629 0.2773 -8.31% YoY % -3.46% 8.32% -1.75% 7.51% -8.47% -41.25% - Horiz. % 59.39% 61.52% 56.80% 57.81% 53.77% 58.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 0.97 0.57 0.62 0.58 0.54 0.51 0.79 3.48% YoY % 70.18% -8.06% 6.90% 7.41% 5.88% -35.44% - Horiz. % 122.78% 72.15% 78.48% 73.42% 68.35% 64.56% 100.00%
EPS 0.10 0.05 0.04 0.03 0.07 -0.27 0.02 30.73% YoY % 100.00% 25.00% 33.33% -57.14% 125.93% -1,450.00% - Horiz. % 500.00% 250.00% 200.00% 150.00% 350.00% -1,350.00% 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 0.0275 0.0237 0.0271 0.0247 0.0222 0.0242 0.0243 2.08% YoY % 16.03% -12.55% 9.72% 11.26% -8.26% -0.41% - Horiz. % 113.17% 97.53% 111.52% 101.65% 91.36% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.0850 0.1000 0.0500 0.0500 0.0400 0.0700 0.5400 -
P/RPS 1.47 2.45 1.38 1.33 1.11 2.06 6.01 -20.90% YoY % -40.00% 77.54% 3.76% 19.82% -46.12% -65.72% - Horiz. % 24.46% 40.77% 22.96% 22.13% 18.47% 34.28% 100.00%
P/EPS 14.43 26.82 20.12 29.41 8.90 -3.81 250.68 -37.83% YoY % -46.20% 33.30% -31.59% 230.45% 333.60% -101.52% - Horiz. % 5.76% 10.70% 8.03% 11.73% 3.55% -1.52% 100.00%
EY 6.93 3.73 4.97 3.40 11.23 -26.23 0.40 60.79% YoY % 85.79% -24.95% 46.18% -69.72% 142.81% -6,657.50% - Horiz. % 1,732.50% 932.50% 1,242.50% 850.00% 2,807.50% -6,557.50% 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 0.52 0.59 0.32 0.31 0.27 0.43 1.95 -19.76% YoY % -11.86% 84.37% 3.23% 14.81% -37.21% -77.95% - Horiz. % 26.67% 30.26% 16.41% 15.90% 13.85% 22.05% 100.00%
Price Multiplier on Announcement Date 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/06/13 28/06/12 29/06/11 29/06/10 29/06/09 30/06/08 29/06/07 -
Price 0.0850 0.0900 0.0500 0.0500 0.0500 0.0500 0.2500 -
P/RPS 1.47 2.21 1.38 1.33 1.38 1.47 2.78 -10.07% YoY % -33.48% 60.14% 3.76% -3.62% -6.12% -47.12% - Horiz. % 52.88% 79.50% 49.64% 47.84% 49.64% 52.88% 100.00%
P/EPS 14.43 24.13 20.12 29.41 11.13 -2.72 116.05 -29.33% YoY % -40.20% 19.93% -31.59% 164.24% 509.19% -102.34% - Horiz. % 12.43% 20.79% 17.34% 25.34% 9.59% -2.34% 100.00%
EY 6.93 4.14 4.97 3.40 8.98 -36.72 0.86 41.55% YoY % 67.39% -16.70% 46.18% -62.14% 124.46% -4,369.77% - Horiz. % 805.81% 481.40% 577.91% 395.35% 1,044.19% -4,269.77% 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 0.52 0.53 0.32 0.31 0.34 0.31 0.90 -8.73% YoY % -1.89% 65.62% 3.23% -8.82% 9.68% -65.56% - Horiz. % 57.78% 58.89% 35.56% 34.44% 37.78% 34.44% 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 Q4 Quarterly Report FYE 30.4.10.pdf 
