[NEXGRAM] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -17.1%
YoY- 16.86%
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 102,050 106,528 104,126 99,916 79,677 70,890 68,332 30.75%
PBT 14,951 6,768 5,748 5,696 6,593 6,221 5,584 93.16%
Tax -5 -8 0 0 -6 32 46 -
NP 14,946 6,760 5,748 5,696 6,587 6,253 5,630 92.06%
-
NP to SH 14,028 6,786 5,800 6,100 7,358 6,210 5,424 88.74%
-
Tax Rate 0.03% 0.12% 0.00% 0.00% 0.09% -0.51% -0.82% -
Total Cost 87,104 99,768 98,378 94,220 73,090 64,637 62,702 24.57%
-
Net Worth 98,954 184,737 129,247 88,776 89,882 100,294 77,177 18.07%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 98,954 184,737 129,247 88,776 89,882 100,294 77,177 18.07%
NOSH 758,270 748,529 659,090 544,642 545,736 589,620 459,661 39.74%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 14.65% 6.35% 5.52% 5.70% 8.27% 8.82% 8.24% -
ROE 14.18% 3.67% 4.49% 6.87% 8.19% 6.19% 7.03% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 13.46 14.23 15.80 18.35 14.60 12.02 14.87 -6.44%
EPS 1.85 0.91 0.88 1.12 1.27 1.05 1.18 35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.2468 0.1961 0.163 0.1647 0.1701 0.1679 -15.50%
Adjusted Per Share Value based on latest NOSH - 462,121
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 12.51 13.06 12.77 12.25 9.77 8.69 8.38 30.71%
EPS 1.72 0.83 0.71 0.75 0.90 0.76 0.67 87.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.2265 0.1585 0.1089 0.1102 0.123 0.0946 18.08%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.12 0.08 0.09 0.085 0.085 0.095 0.12 -
P/RPS 0.89 0.56 0.57 0.46 0.58 0.79 0.81 6.49%
P/EPS 6.49 8.82 10.23 7.59 6.30 9.02 10.17 -25.93%
EY 15.42 11.33 9.78 13.18 15.86 11.09 9.83 35.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.32 0.46 0.52 0.52 0.56 0.71 18.91%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 24/12/12 -
Price 0.11 0.13 0.075 0.085 0.085 0.085 0.10 -
P/RPS 0.82 0.91 0.47 0.46 0.58 0.71 0.67 14.45%
P/EPS 5.95 14.34 8.52 7.59 6.30 8.07 8.47 -21.02%
EY 16.82 6.97 11.73 13.18 15.86 12.39 11.80 26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.53 0.38 0.52 0.52 0.50 0.60 25.22%

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