[NEXGRAM] YoY TTM Result on 2008-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 - CAGR
Revenue 71,121 64,977 54,013 72,850 96,543 49,600 - 7.47% YoY % 9.46% 20.30% -25.86% -24.54% 94.64% - - Horiz. % 143.39% 131.00% 108.90% 146.88% 194.64% 100.00% -
PBT 1,817 5,204 -16,427 1,996 20,505 12,410 - -31.89% YoY % -65.08% 131.68% -923.00% -90.27% 65.23% - - Horiz. % 14.64% 41.93% -132.37% 16.08% 165.23% 100.00% -
Tax -14 55 -58 -488 -114 -86 - -30.43% YoY % -125.45% 194.83% 88.11% -328.07% -32.56% - - Horiz. % 16.28% -63.95% 67.44% 567.44% 132.56% 100.00% -
NP 1,803 5,259 -16,485 1,508 20,391 12,324 - -31.90% YoY % -65.72% 131.90% -1,193.17% -92.60% 65.46% - - Horiz. % 14.63% 42.67% -133.76% 12.24% 165.46% 100.00% -
NP to SH 1,803 5,610 -15,283 -640 20,846 12,325 - -31.90% YoY % -67.86% 136.71% -2,287.97% -103.07% 69.14% - - Horiz. % 14.63% 45.52% -124.00% -5.19% 169.14% 100.00% -
Tax Rate 0.77 % -1.06 % - % 24.45 % 0.56 % 0.69 % - % 2.22% YoY % 172.64% 0.00% 0.00% 4,266.07% -18.84% - - Horiz. % 111.59% -153.62% 0.00% 3,543.48% 81.16% 100.00% -
Total Cost 69,318 59,718 70,498 71,342 76,152 37,276 - 13.20% YoY % 16.08% -15.29% -1.18% -6.32% 104.29% - - Horiz. % 185.96% 160.20% 189.12% 191.39% 204.29% 100.00% -
Net Worth 67,922 65,836 61,250 75,502 72,880 45,751 - 8.22% YoY % 3.17% 7.49% -18.88% 3.60% 59.30% - - Horiz. % 148.46% 143.90% 133.88% 165.03% 159.30% 100.00% -
Dividend 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 - CAGR
Div 0 0 0 0 0 0 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 - CAGR
Net Worth 67,922 65,836 61,250 75,502 72,880 45,751 - 8.22% YoY % 3.17% 7.49% -18.88% 3.60% 59.30% - - Horiz. % 148.46% 143.90% 133.88% 165.03% 159.30% 100.00% -
NOSH 434,285 414,588 416,103 407,021 256,080 254,176 - 11.30% YoY % 4.75% -0.36% 2.23% 58.94% 0.75% - - Horiz. % 170.86% 163.11% 163.71% 160.13% 100.75% 100.00% -
Ratio Analysis 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 - CAGR
NP Margin 2.54 % 8.09 % -30.52 % 2.07 % 21.12 % 24.85 % - % -36.61% YoY % -68.60% 126.51% -1,574.40% -90.20% -15.01% - - Horiz. % 10.22% 32.56% -122.82% 8.33% 84.99% 100.00% -
ROE 2.65 % 8.52 % -24.95 % -0.85 % 28.60 % 26.94 % - % -37.10% YoY % -68.90% 134.15% -2,835.29% -102.97% 6.16% - - Horiz. % 9.84% 31.63% -92.61% -3.16% 106.16% 100.00% -
Per Share 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 - CAGR
RPS 16.38 15.67 12.98 17.90 37.70 19.51 - -3.44% YoY % 4.53% 20.72% -27.49% -52.52% 93.23% - - Horiz. % 83.96% 80.32% 66.53% 91.75% 193.23% 100.00% -
EPS 0.42 1.35 -3.67 -0.16 8.14 4.85 - -38.68% YoY % -68.89% 136.78% -2,193.75% -101.97% 67.84% - - Horiz. % 8.66% 27.84% -75.67% -3.30% 167.84% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1564 0.1588 0.1472 0.1855 0.2846 0.1800 - -2.77% YoY % -1.51% 7.88% -20.65% -34.82% 58.11% - - Horiz. % 86.89% 88.22% 81.78% 103.06% 158.11% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,754,204 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 - CAGR
RPS 2.58 2.36 1.96 2.65 3.51 1.80 - 7.46% YoY % 9.32% 20.41% -26.04% -24.50% 95.00% - - Horiz. % 143.33% 131.11% 108.89% 147.22% 195.00% 100.00% -
EPS 0.07 0.20 -0.55 -0.02 0.76 0.45 - -31.06% YoY % -65.00% 136.36% -2,650.00% -102.63% 68.89% - - Horiz. % 15.56% 44.44% -122.22% -4.44% 168.89% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0247 0.0239 0.0222 0.0274 0.0265 0.0166 - 8.27% YoY % 3.35% 7.66% -18.98% 3.40% 59.64% - - Horiz. % 148.80% 143.98% 133.73% 165.06% 159.64% 100.00% -
Price Multiplier on Financial Quarter End Date 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 - CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 - -
Price 0.0500 0.0500 0.0400 0.0900 0.5800 0.4000 - -
P/RPS 0.31 0.32 0.31 0.50 1.54 2.05 - -31.45% YoY % -3.12% 3.23% -38.00% -67.53% -24.88% - - Horiz. % 15.12% 15.61% 15.12% 24.39% 75.12% 100.00% -
P/EPS 12.04 3.70 -1.09 -57.24 7.12 8.25 - 7.85% YoY % 225.41% 439.45% 98.10% -903.93% -13.70% - - Horiz. % 145.94% 44.85% -13.21% -693.82% 86.30% 100.00% -
EY 8.30 27.06 -91.82 -1.75 14.04 12.12 - -7.29% YoY % -69.33% 129.47% -5,146.86% -112.46% 15.84% - - Horiz. % 68.48% 223.27% -757.59% -14.44% 115.84% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.32 0.31 0.27 0.49 2.04 2.22 - -32.10% YoY % 3.23% 14.81% -44.90% -75.98% -8.11% - - Horiz. % 14.41% 13.96% 12.16% 22.07% 91.89% 100.00% -
Price Multiplier on Announcement Date 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 - CAGR
Date 29/03/11 31/03/10 31/03/09 28/03/08 28/03/07 - - -
Price 0.0500 0.0500 0.0300 0.0800 0.5300 0.0000 - -
P/RPS 0.31 0.32 0.23 0.45 1.41 0.00 - - YoY % -3.12% 39.13% -48.89% -68.09% 0.00% - - Horiz. % 21.99% 22.70% 16.31% 31.91% 100.00% - -
P/EPS 12.04 3.70 -0.82 -50.88 6.51 0.00 - - YoY % 225.41% 551.22% 98.39% -881.57% 0.00% - - Horiz. % 184.95% 56.84% -12.60% -781.57% 100.00% - -
EY 8.30 27.06 -122.43 -1.97 15.36 0.00 - - YoY % -69.33% 122.10% -6,114.72% -112.83% 0.00% - - Horiz. % 54.04% 176.17% -797.07% -12.83% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.32 0.31 0.20 0.43 1.86 0.00 - - YoY % 3.23% 55.00% -53.49% -76.88% 0.00% - - Horiz. % 17.20% 16.67% 10.75% 23.12% 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
3rdQtr-31Jan2008.pdf 
