[NEXGRAM] YoY TTM Result on 2013-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 96,596 138,173 106,404 68,684 64,452 71,121 64,977 6.55% YoY % -30.09% 29.86% 54.92% 6.57% -9.38% 9.46% - Horiz. % 148.66% 212.65% 163.76% 105.71% 99.19% 109.46% 100.00%
PBT 24,029 18,319 7,003 5,818 6,914 1,817 5,204 27.74% YoY % 31.17% 161.59% 20.37% -15.85% 280.52% -65.08% - Horiz. % 461.74% 352.02% 134.57% 111.80% 132.86% 34.92% 100.00%
Tax -166 -1,289 -35 125 -97 -14 55 - YoY % 87.12% -3,582.86% -128.00% 228.87% -592.86% -125.45% - Horiz. % -301.82% -2,343.64% -63.64% 227.27% -176.36% -25.45% 100.00%
NP 23,863 17,030 6,968 5,943 6,817 1,803 5,259 27.38% YoY % 40.12% 144.40% 17.25% -12.82% 278.09% -65.72% - Horiz. % 453.76% 323.83% 132.50% 113.01% 129.63% 34.28% 100.00%
NP to SH 23,725 14,086 7,789 6,076 7,060 1,803 5,610 25.95% YoY % 68.43% 80.84% 28.19% -13.94% 291.57% -67.86% - Horiz. % 422.91% 251.09% 138.84% 108.31% 125.85% 32.14% 100.00%
Tax Rate 0.69 % 7.04 % 0.50 % -2.15 % 1.40 % 0.77 % -1.06 % - YoY % -90.20% 1,308.00% 123.26% -253.57% 81.82% 172.64% - Horiz. % -65.09% -664.15% -47.17% 202.83% -132.08% -72.64% 100.00%
Total Cost 72,733 121,143 99,436 62,741 57,635 69,318 59,718 3.21% YoY % -39.96% 21.83% 58.49% 8.86% -16.85% 16.08% - Horiz. % 121.79% 202.86% 166.51% 105.06% 96.51% 116.08% 100.00%
Net Worth 225,828 201,604 207,976 82,753 67,181 67,922 65,836 21.80% YoY % 12.02% -3.06% 151.32% 23.18% -1.09% 3.17% - Horiz. % 343.01% 306.22% 315.90% 125.70% 102.04% 103.17% 100.00%
Dividend 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 0 0 0 0 0 0 0 - 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 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 225,828 201,604 207,976 82,753 67,181 67,922 65,836 21.80% YoY % 12.02% -3.06% 151.32% 23.18% -1.09% 3.17% - Horiz. % 343.01% 306.22% 315.90% 125.70% 102.04% 103.17% 100.00%
NOSH 1,837,499 1,483,478 842,692 486,499 387,884 434,285 414,588 26.90% YoY % 23.86% 76.04% 73.22% 25.42% -10.68% 4.75% - Horiz. % 443.21% 357.82% 203.26% 117.35% 93.56% 104.75% 100.00%
Ratio Analysis 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 24.70 % 12.33 % 6.55 % 8.65 % 10.58 % 2.54 % 8.09 % 19.56% YoY % 100.32% 88.24% -24.28% -18.24% 316.54% -68.60% - Horiz. % 305.32% 152.41% 80.96% 106.92% 130.78% 31.40% 100.00%
ROE 10.51 % 6.99 % 3.75 % 7.34 % 10.51 % 2.65 % 8.52 % 3.42% YoY % 50.36% 86.40% -48.91% -30.16% 296.60% -68.90% - Horiz. % 123.36% 82.04% 44.01% 86.15% 123.36% 31.10% 100.00%
Per Share 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 5.26 9.31 12.63 14.12 16.62 16.38 15.67 -16.03% YoY % -43.50% -26.29% -10.55% -15.04% 1.47% 4.53% - Horiz. % 33.57% 59.41% 80.60% 90.11% 106.06% 104.53% 100.00%
EPS 1.29 0.95 0.92 1.25 1.82 0.42 1.35 -0.72% YoY % 35.79% 3.26% -26.40% -31.32% 333.33% -68.89% - Horiz. % 95.56% 70.37% 68.15% 92.59% 134.81% 31.11% 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 0.1229 0.1359 0.2468 0.1701 0.1732 0.1564 0.1588 -4.02% YoY % -9.57% -44.94% 45.09% -1.79% 10.74% -1.51% - Horiz. % 77.39% 85.58% 155.42% 107.12% 109.07% 98.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 3.51 5.02 3.86 2.49 2.34 2.58 2.36 6.56% YoY % -30.08% 30.05% 55.02% 6.41% -9.30% 9.32% - Horiz. % 148.73% 212.71% 163.56% 105.51% 99.15% 109.32% 100.00%
EPS 0.86 0.51 0.28 0.22 0.26 0.07 0.20 26.29% YoY % 68.63% 82.14% 27.27% -15.38% 271.43% -65.00% - Horiz. % 430.00% 255.00% 140.00% 110.00% 130.00% 35.00% 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 0.0820 0.0732 0.0755 0.0300 0.0244 0.0247 0.0239 21.81% YoY % 12.02% -3.05% 151.67% 22.95% -1.21% 3.35% - Horiz. % 343.10% 306.28% 315.90% 125.52% 102.09% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/04/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.0550 0.0750 0.0800 0.0950 0.1000 0.0500 0.0500 -
P/RPS 1.05 0.81 0.63 0.67 0.60 0.31 0.32 20.94% YoY % 29.63% 28.57% -5.97% 11.67% 93.55% -3.12% - Horiz. % 328.12% 253.12% 196.88% 209.38% 187.50% 96.88% 100.00%
P/EPS 4.26 7.90 8.66 7.61 5.49 12.04 3.70 2.28% YoY % -46.08% -8.78% 13.80% 38.62% -54.40% 225.41% - Horiz. % 115.14% 213.51% 234.05% 205.68% 148.38% 325.41% 100.00%
EY 23.48 12.66 11.55 13.15 18.20 8.30 27.06 -2.25% YoY % 85.47% 9.61% -12.17% -27.75% 119.28% -69.33% - Horiz. % 86.77% 46.78% 42.68% 48.60% 67.26% 30.67% 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 0.45 0.55 0.32 0.56 0.58 0.32 0.31 6.14% YoY % -18.18% 71.88% -42.86% -3.45% 81.25% 3.23% - Horiz. % 145.16% 177.42% 103.23% 180.65% 187.10% 103.23% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/06/16 24/03/15 28/03/14 21/03/13 29/03/12 29/03/11 31/03/10 -
Price 0.0550 0.1150 0.1300 0.0850 0.1000 0.0500 0.0500 -
P/RPS 1.05 1.23 1.03 0.60 0.60 0.31 0.32 20.94% YoY % -14.63% 19.42% 71.67% 0.00% 93.55% -3.12% - Horiz. % 328.12% 384.38% 321.88% 187.50% 187.50% 96.88% 100.00%
P/EPS 4.26 12.11 14.06 6.81 5.49 12.04 3.70 2.28% YoY % -64.82% -13.87% 106.46% 24.04% -54.40% 225.41% - Horiz. % 115.14% 327.30% 380.00% 184.05% 148.38% 325.41% 100.00%
EY 23.48 8.26 7.11 14.69 18.20 8.30 27.06 -2.25% YoY % 184.26% 16.17% -51.60% -19.29% 119.28% -69.33% - Horiz. % 86.77% 30.52% 26.27% 54.29% 67.26% 30.67% 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 0.45 0.85 0.53 0.50 0.58 0.32 0.31 6.14% YoY % -47.06% 60.38% 6.00% -13.79% 81.25% 3.23% - Horiz. % 145.16% 274.19% 170.97% 161.29% 187.10% 103.23% 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
(6) Attachment - 3rd Quarter Result (310113).pdf 
