[NEXGRAM] QoQ TTM 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- 3.45%
YoY- 46.25%
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 102,072 106,404 97,575 88,049 79,677 68,684 67,710 31.57%
PBT 15,451 7,003 6,675 6,621 6,592 5,818 6,051 87.13%
Tax -1,291 -35 -29 84 -6 125 35 -
NP 14,160 6,968 6,646 6,705 6,586 5,943 6,086 75.85%
-
NP to SH 14,278 7,789 7,544 7,611 7,357 6,076 6,311 72.59%
-
Tax Rate 8.36% 0.50% 0.43% -1.27% 0.09% -2.15% -0.58% -
Total Cost 87,912 99,436 90,929 81,344 73,091 62,741 61,624 26.80%
-
Net Worth 122,766 207,976 128,305 75,325 75,445 82,753 78,046 35.36%
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 122,766 207,976 128,305 75,325 75,445 82,753 78,046 35.36%
NOSH 940,736 842,692 654,285 462,121 458,076 486,499 464,838 60.20%
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 13.87% 6.55% 6.81% 7.62% 8.27% 8.65% 8.99% -
ROE 11.63% 3.75% 5.88% 10.10% 9.75% 7.34% 8.09% -
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 10.85 12.63 14.91 19.05 17.39 14.12 14.57 -17.88%
EPS 1.52 0.92 1.15 1.65 1.61 1.25 1.36 7.71%
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 12.52 13.05 11.97 10.80 9.77 8.42 8.30 31.62%
EPS 1.75 0.96 0.93 0.93 0.90 0.75 0.77 73.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.255 0.1573 0.0924 0.0925 0.1015 0.0957 35.34%
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 1.11 0.63 0.60 0.45 0.49 0.67 0.82 22.43%
P/EPS 7.91 8.66 7.81 5.16 5.29 7.61 8.84 -7.16%
EY 12.65 11.55 12.81 19.38 18.89 13.15 11.31 7.77%
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 1.01 1.03 0.50 0.45 0.49 0.60 0.69 29.00%
P/EPS 7.25 14.06 6.50 5.16 5.29 6.81 7.37 -1.09%
EY 13.80 7.11 15.37 19.38 18.89 14.69 13.58 1.08%
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