[NEXGRAM] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 106.7%
YoY- 90.65%
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 154,660 98,408 96,916 102,050 106,528 104,126 99,916 33.70%
PBT 10,592 6,528 8,040 14,951 6,768 5,748 5,696 51.04%
Tax -4 0 0 -5 -8 0 0 -
NP 10,588 6,528 8,040 14,946 6,760 5,748 5,696 51.00%
-
NP to SH 6,530 2,972 5,972 14,028 6,786 5,800 6,100 4.63%
-
Tax Rate 0.04% 0.00% 0.00% 0.03% 0.12% 0.00% 0.00% -
Total Cost 144,072 91,880 88,876 87,104 99,768 98,378 94,220 32.62%
-
Net Worth 195,775 102,455 215,489 98,954 184,737 129,247 88,776 69.17%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 195,775 102,455 215,489 98,954 184,737 129,247 88,776 69.17%
NOSH 1,440,588 782,105 1,658,888 758,270 748,529 659,090 544,642 90.91%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 6.85% 6.63% 8.30% 14.65% 6.35% 5.52% 5.70% -
ROE 3.34% 2.90% 2.77% 14.18% 3.67% 4.49% 6.87% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 10.74 12.58 5.84 13.46 14.23 15.80 18.35 -29.96%
EPS 0.45 0.38 0.36 1.85 0.91 0.88 1.12 -45.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.131 0.1299 0.1305 0.2468 0.1961 0.163 -11.38%
Adjusted Per Share Value based on latest NOSH - 940,736
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 3.50 2.23 2.19 2.31 2.41 2.36 2.26 33.74%
EPS 0.15 0.07 0.14 0.32 0.15 0.13 0.14 4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0232 0.0488 0.0224 0.0418 0.0293 0.0201 69.11%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.075 0.115 0.12 0.12 0.08 0.09 0.085 -
P/RPS 0.70 0.91 2.05 0.89 0.56 0.57 0.46 32.19%
P/EPS 16.54 30.26 33.33 6.49 8.82 10.23 7.59 67.84%
EY 6.04 3.30 3.00 15.42 11.33 9.78 13.18 -40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.88 0.92 0.92 0.32 0.46 0.52 3.79%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 -
Price 0.115 0.07 0.125 0.11 0.13 0.075 0.085 -
P/RPS 1.07 0.56 2.14 0.82 0.91 0.47 0.46 75.28%
P/EPS 25.37 18.42 34.72 5.95 14.34 8.52 7.59 123.06%
EY 3.94 5.43 2.88 16.82 6.97 11.73 13.18 -55.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.53 0.96 0.84 0.53 0.38 0.52 38.63%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment