[NEXGRAM] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 119.74%
YoY- -3.77%
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 115,552 0 134,373 154,660 98,408 96,916 102,050 8.61%
PBT 7,602 0 14,167 10,592 6,528 8,040 14,951 -36.21%
Tax -12 0 -5,117 -4 0 0 -5 78.97%
NP 7,590 0 9,050 10,588 6,528 8,040 14,946 -36.26%
-
NP to SH 6,770 0 6,944 6,530 2,972 5,972 14,028 -38.39%
-
Tax Rate 0.16% - 36.12% 0.04% 0.00% 0.00% 0.03% -
Total Cost 107,962 0 125,323 144,072 91,880 88,876 87,104 15.34%
-
Net Worth 256,695 226,745 194,629 195,775 102,455 215,489 98,954 88.46%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 256,695 226,745 194,629 195,775 102,455 215,489 98,954 88.46%
NOSH 1,880,555 1,710,000 1,453,541 1,440,588 782,105 1,658,888 758,270 82.91%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.57% 0.00% 6.73% 6.85% 6.63% 8.30% 14.65% -
ROE 2.64% 0.00% 3.57% 3.34% 2.90% 2.77% 14.18% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 6.14 0.00 9.24 10.74 12.58 5.84 13.46 -40.65%
EPS 0.36 0.00 0.38 0.45 0.38 0.36 1.85 -66.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1326 0.1339 0.1359 0.131 0.1299 0.1305 3.03%
Adjusted Per Share Value based on latest NOSH - 1,483,478
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 2.62 0.00 3.04 3.50 2.23 2.19 2.31 8.73%
EPS 0.15 0.00 0.16 0.15 0.07 0.14 0.32 -39.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0513 0.0441 0.0443 0.0232 0.0488 0.0224 88.45%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.075 0.095 0.115 0.075 0.115 0.12 0.12 -
P/RPS 1.22 0.00 1.24 0.70 0.91 2.05 0.89 23.32%
P/EPS 20.83 0.00 24.07 16.54 30.26 33.33 6.49 117.12%
EY 4.80 0.00 4.15 6.04 3.30 3.00 15.42 -53.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.86 0.55 0.88 0.92 0.92 -28.96%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 -
Price 0.095 0.07 0.10 0.115 0.07 0.125 0.11 -
P/RPS 1.55 0.00 1.08 1.07 0.56 2.14 0.82 52.70%
P/EPS 26.39 0.00 20.93 25.37 18.42 34.72 5.95 169.21%
EY 3.79 0.00 4.78 3.94 5.43 2.88 16.82 -62.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.75 0.85 0.53 0.96 0.84 -11.41%

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