[NEXGRAM] QoQ TTM 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- 9.49%
YoY- 80.84%
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 142,945 136,913 134,374 138,173 99,213 101,322 102,072 25.09%
PBT 14,705 11,733 14,167 18,319 15,841 16,037 15,451 -3.23%
Tax -5,124 -5,124 -5,117 -1,289 -1,292 -1,291 -1,291 150.05%
NP 9,581 6,609 9,050 17,030 14,549 14,746 14,160 -22.87%
-
NP to SH 8,844 4,938 6,944 14,086 12,865 14,246 14,278 -27.27%
-
Tax Rate 34.85% 43.67% 36.12% 7.04% 8.16% 8.05% 8.36% -
Total Cost 133,364 130,304 125,324 121,143 84,664 86,576 87,912 31.92%
-
Net Worth 253,435 226,745 198,937 201,604 0 215,489 122,766 61.91%
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 253,435 226,745 198,937 201,604 0 215,489 122,766 61.91%
NOSH 1,856,666 1,710,000 1,485,714 1,483,478 1,658,888 1,658,888 940,736 57.14%
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 6.70% 4.83% 6.73% 12.33% 14.66% 14.55% 13.87% -
ROE 3.49% 2.18% 3.49% 6.99% 0.00% 6.61% 11.63% -
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 7.70 8.01 9.04 9.31 5.98 6.11 10.85 -20.38%
EPS 0.48 0.29 0.47 0.95 0.78 0.86 1.52 -53.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1326 0.1339 0.1359 0.00 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 3.24 3.10 3.04 3.13 2.25 2.29 2.31 25.22%
EPS 0.20 0.11 0.16 0.32 0.29 0.32 0.32 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0574 0.0513 0.045 0.0456 0.00 0.0488 0.0278 61.93%
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 0.97 1.19 1.27 0.81 1.92 1.96 1.11 -8.57%
P/EPS 15.75 32.90 24.61 7.90 14.83 13.97 7.91 58.07%
EY 6.35 3.04 4.06 12.66 6.74 7.16 12.65 -36.75%
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 0.00 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 1.23 0.87 1.11 1.23 1.17 2.05 1.01 13.99%
P/EPS 19.94 24.24 21.40 12.11 9.03 14.56 7.25 95.94%
EY 5.01 4.13 4.67 8.26 11.08 6.87 13.80 -49.01%
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 0.00 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