[NEXGRAM] QoQ Cumulative Quarter Result on 31-Oct-2013 [#2]

Announcement Date
26-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 90.16%
YoY- 6.93%
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 24,229 102,050 79,896 52,063 24,979 79,677 53,168 -40.86%
PBT 2,010 14,951 5,076 2,874 1,424 6,593 4,666 -43.04%
Tax 0 -5 -6 0 0 -6 24 -
NP 2,010 14,946 5,070 2,874 1,424 6,587 4,690 -43.24%
-
NP to SH 1,493 14,028 5,090 2,900 1,525 7,358 4,658 -53.26%
-
Tax Rate 0.00% 0.03% 0.12% 0.00% 0.00% 0.09% -0.51% -
Total Cost 22,219 87,104 74,826 49,189 23,555 73,090 48,478 -40.63%
-
Net Worth 215,489 98,954 184,737 129,247 88,776 89,882 100,294 66.74%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 215,489 98,954 184,737 129,247 88,776 89,882 100,294 66.74%
NOSH 1,658,888 758,270 748,529 659,090 544,642 545,736 589,620 99.67%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.30% 14.65% 6.35% 5.52% 5.70% 8.27% 8.82% -
ROE 0.69% 14.18% 2.76% 2.24% 1.72% 8.19% 4.64% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 1.46 13.46 10.67 7.90 4.59 14.60 9.02 -70.39%
EPS 0.09 1.85 0.68 0.44 0.28 1.27 0.79 -76.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.1305 0.2468 0.1961 0.163 0.1647 0.1701 -16.49%
Adjusted Per Share Value based on latest NOSH - 654,285
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 0.55 2.31 1.81 1.18 0.57 1.80 1.20 -40.63%
EPS 0.03 0.32 0.12 0.07 0.03 0.17 0.11 -58.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0224 0.0418 0.0293 0.0201 0.0204 0.0227 66.80%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.12 0.12 0.08 0.09 0.085 0.085 0.095 -
P/RPS 8.22 0.89 0.75 1.14 1.85 0.58 1.05 295.75%
P/EPS 133.33 6.49 11.76 20.45 30.36 6.30 12.03 399.29%
EY 0.75 15.42 8.50 4.89 3.29 15.86 8.32 -79.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.32 0.46 0.52 0.52 0.56 39.35%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 30/06/14 28/03/14 26/12/13 26/09/13 28/06/13 21/03/13 -
Price 0.125 0.11 0.13 0.075 0.085 0.085 0.085 -
P/RPS 8.56 0.82 1.22 0.95 1.85 0.58 0.94 337.84%
P/EPS 138.89 5.95 19.12 17.05 30.36 6.30 10.76 452.84%
EY 0.72 16.82 5.23 5.87 3.29 15.86 9.29 -81.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.84 0.53 0.38 0.52 0.52 0.50 54.66%

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