[NEXGRAM] QoQ TTM Result on 31-Oct-2016 [#1]

Announcement Date
12-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -53.97%
YoY- -40.21%
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 53,163 44,174 46,205 61,723 79,298 96,596 101,330 -34.97%
PBT -11,363 -22,441 -27,026 4,044 10,527 24,029 34,162 -
Tax -5,488 246 365 200 162 -166 -5,280 2.61%
NP -16,851 -22,195 -26,661 4,244 10,689 23,863 28,882 -
-
NP to SH -16,190 -20,483 -24,913 5,288 11,488 23,725 29,446 -
-
Tax Rate - - - -4.95% -1.54% 0.69% 15.46% -
Total Cost 70,014 66,369 72,866 57,479 68,609 72,733 72,448 -2.25%
-
Net Worth 19,853,135 208,234 209,353 214,204 21,706,200 225,828 232,321 1845.37%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 19,853,135 208,234 209,353 214,204 21,706,200 225,828 232,321 1845.37%
NOSH 1,883,000 1,883,000 1,865,896 1,865,896 1,860,000 1,837,499 1,861,550 0.76%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -31.70% -50.24% -57.70% 6.88% 13.48% 24.70% 28.50% -
ROE -0.08% -9.84% -11.90% 2.47% 0.05% 10.51% 12.67% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 2.85 2.37 2.48 3.31 4.26 5.26 5.44 -35.03%
EPS -0.87 -1.10 -1.34 0.28 0.62 1.29 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.64 0.1116 0.1122 0.1148 11.67 0.1229 0.1248 1842.35%
Adjusted Per Share Value based on latest NOSH - 1,883,896
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 0.12 0.10 0.10 0.14 0.18 0.22 0.23 -35.21%
EPS -0.04 -0.05 -0.06 0.01 0.03 0.05 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4495 0.0047 0.0047 0.0048 0.4915 0.0051 0.0053 1835.57%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.04 0.045 0.035 0.045 0.05 0.055 0.065 -
P/RPS 1.40 1.90 1.41 1.36 1.17 1.05 1.19 11.45%
P/EPS -4.61 -4.10 -2.62 15.88 8.10 4.26 4.11 -
EY -21.69 -24.39 -38.15 6.30 12.35 23.48 24.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.31 0.39 0.00 0.45 0.52 -
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 29/09/17 23/06/17 31/03/17 12/01/17 30/09/16 29/06/16 29/03/16 -
Price 0.04 0.045 0.055 0.045 0.045 0.055 0.06 -
P/RPS 1.40 1.90 2.22 1.36 1.06 1.05 1.10 17.45%
P/EPS -4.61 -4.10 -4.12 15.88 7.29 4.26 3.79 -
EY -21.69 -24.39 -24.28 6.30 13.73 23.48 26.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.49 0.39 0.00 0.45 0.48 -

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