[NEXGRAM] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 17.01%
YoY- 9.27%
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 98,408 96,916 102,050 106,528 104,126 99,916 79,677 15.07%
PBT 6,528 8,040 14,951 6,768 5,748 5,696 6,593 -0.65%
Tax 0 0 -5 -8 0 0 -6 -
NP 6,528 8,040 14,946 6,760 5,748 5,696 6,587 -0.59%
-
NP to SH 2,972 5,972 14,028 6,786 5,800 6,100 7,358 -45.26%
-
Tax Rate 0.00% 0.00% 0.03% 0.12% 0.00% 0.00% 0.09% -
Total Cost 91,880 88,876 87,104 99,768 98,378 94,220 73,090 16.42%
-
Net Worth 102,455 215,489 98,954 184,737 129,247 88,776 89,882 9.09%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 102,455 215,489 98,954 184,737 129,247 88,776 89,882 9.09%
NOSH 782,105 1,658,888 758,270 748,529 659,090 544,642 545,736 27.02%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.63% 8.30% 14.65% 6.35% 5.52% 5.70% 8.27% -
ROE 2.90% 2.77% 14.18% 3.67% 4.49% 6.87% 8.19% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 12.58 5.84 13.46 14.23 15.80 18.35 14.60 -9.42%
EPS 0.38 0.36 1.85 0.91 0.88 1.12 1.27 -55.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1299 0.1305 0.2468 0.1961 0.163 0.1647 -14.11%
Adjusted Per Share Value based on latest NOSH - 842,692
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 2.23 2.19 2.31 2.41 2.36 2.26 1.80 15.30%
EPS 0.07 0.14 0.32 0.15 0.13 0.14 0.17 -44.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0488 0.0224 0.0418 0.0293 0.0201 0.0204 8.92%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.115 0.12 0.12 0.08 0.09 0.085 0.085 -
P/RPS 0.91 2.05 0.89 0.56 0.57 0.46 0.58 34.91%
P/EPS 30.26 33.33 6.49 8.82 10.23 7.59 6.30 183.86%
EY 3.30 3.00 15.42 11.33 9.78 13.18 15.86 -64.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.92 0.32 0.46 0.52 0.52 41.87%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 -
Price 0.07 0.125 0.11 0.13 0.075 0.085 0.085 -
P/RPS 0.56 2.14 0.82 0.91 0.47 0.46 0.58 -2.30%
P/EPS 18.42 34.72 5.95 14.34 8.52 7.59 6.30 104.07%
EY 5.43 2.88 16.82 6.97 11.73 13.18 15.86 -50.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.96 0.84 0.53 0.38 0.52 0.52 1.27%

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