[NEXGRAM] QoQ 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- 59.46%
YoY- 12.59%
View:
Show?
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 24,975 24,229 22,154 27,832 27,084 24,979 26,509 -3.88%
PBT 1,254 2,010 9,876 2,202 1,450 1,424 1,927 -24.84%
Tax 0 0 0 -6 1 0 -30 -
NP 1,254 2,010 9,876 2,196 1,451 1,424 1,897 -24.05%
-
NP to SH -7 1,493 8,937 2,191 1,374 1,525 2,699 -
-
Tax Rate 0.00% 0.00% 0.00% 0.27% -0.07% 0.00% 1.56% -
Total Cost 23,721 22,219 12,278 25,636 25,633 23,555 24,612 -2.42%
-
Net Worth 217,314 215,489 122,766 207,976 128,305 75,325 75,445 102.05%
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 217,314 215,489 122,766 207,976 128,305 75,325 75,445 102.05%
NOSH 1,658,888 1,658,888 940,736 842,692 654,285 462,121 458,076 135.27%
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 5.02% 8.30% 44.58% 7.89% 5.36% 5.70% 7.16% -
ROE 0.00% 0.69% 7.28% 1.05% 1.07% 2.02% 3.58% -
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 1.51 1.46 2.35 3.30 4.14 5.41 5.79 -59.08%
EPS 0.00 0.09 0.95 0.26 0.21 0.33 0.59 -
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 0.57 0.55 0.50 0.63 0.61 0.57 0.60 -3.35%
EPS 0.00 0.03 0.20 0.05 0.03 0.03 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.0488 0.0278 0.0471 0.0291 0.0171 0.0171 101.90%
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 7.64 8.22 5.10 2.42 2.17 1.57 1.47 199.14%
P/EPS -27,253.18 133.33 12.63 30.77 42.86 25.76 14.43 -
EY 0.00 0.75 7.92 3.25 2.33 3.88 6.93 -
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 4.65 8.56 4.67 3.94 1.81 1.57 1.47 115.03%
P/EPS -16,588.89 138.89 11.58 50.00 35.71 25.76 14.43 -
EY -0.01 0.72 8.64 2.00 2.80 3.88 6.93 -
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