[NEXGRAM] QoQ TTM Result on 31-Jul-2014 [#1]

Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -0.22%
YoY- 87.18%
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 134,374 138,173 99,213 101,322 102,072 106,404 97,575 23.85%
PBT 14,167 18,319 15,841 16,037 15,451 7,003 6,675 65.38%
Tax -5,117 -1,289 -1,292 -1,291 -1,291 -35 -29 3075.84%
NP 9,050 17,030 14,549 14,746 14,160 6,968 6,646 22.92%
-
NP to SH 6,944 14,086 12,865 14,246 14,278 7,789 7,544 -5.38%
-
Tax Rate 36.12% 7.04% 8.16% 8.05% 8.36% 0.50% 0.43% -
Total Cost 125,324 121,143 84,664 86,576 87,912 99,436 90,929 23.92%
-
Net Worth 198,937 201,604 0 215,489 122,766 207,976 128,305 34.06%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 198,937 201,604 0 215,489 122,766 207,976 128,305 34.06%
NOSH 1,485,714 1,483,478 1,658,888 1,658,888 940,736 842,692 654,285 73.02%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 6.73% 12.33% 14.66% 14.55% 13.87% 6.55% 6.81% -
ROE 3.49% 6.99% 0.00% 6.61% 11.63% 3.75% 5.88% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 9.04 9.31 5.98 6.11 10.85 12.63 14.91 -28.43%
EPS 0.47 0.95 0.78 0.86 1.52 0.92 1.15 -45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1359 0.00 0.1299 0.1305 0.2468 0.1961 -22.51%
Adjusted Per Share Value based on latest NOSH - 1,658,888
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 3.04 3.13 2.25 2.29 2.31 2.41 2.21 23.75%
EPS 0.16 0.32 0.29 0.32 0.32 0.18 0.17 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0456 0.00 0.0488 0.0278 0.0471 0.0291 33.83%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.115 0.075 0.115 0.12 0.12 0.08 0.09 -
P/RPS 1.27 0.81 1.92 1.96 1.11 0.63 0.60 65.08%
P/EPS 24.61 7.90 14.83 13.97 7.91 8.66 7.81 115.38%
EY 4.06 12.66 6.74 7.16 12.65 11.55 12.81 -53.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.00 0.92 0.92 0.32 0.46 51.93%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 -
Price 0.10 0.115 0.07 0.125 0.11 0.13 0.075 -
P/RPS 1.11 1.23 1.17 2.05 1.01 1.03 0.50 70.42%
P/EPS 21.40 12.11 9.03 14.56 7.25 14.06 6.50 121.79%
EY 4.67 8.26 11.08 6.87 13.80 7.11 15.37 -54.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.00 0.96 0.84 0.53 0.38 57.54%

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