[NEXGRAM] YoY Annualized Quarter 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- -57.43%
YoY- -2.1%
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 46,604 42,324 53,728 96,916 99,916 66,428 57,932 -2.95%
PBT -2,496 -9,536 -9,028 8,040 5,696 5,580 13,488 -
Tax 148 184 152 0 0 -360 0 -
NP -2,348 -9,352 -8,876 8,040 5,696 5,220 13,488 -
-
NP to SH -3,852 -11,588 -9,204 5,972 6,100 5,220 13,488 -
-
Tax Rate - - - 0.00% 0.00% 6.45% 0.00% -
Total Cost 48,952 51,676 62,604 88,876 94,220 61,208 44,444 1.34%
-
Net Worth 14,928,214 19,405,318 214,204 215,489 88,776 104,897 74,494 107.57%
Dividend
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 14,928,214 19,405,318 214,204 215,489 88,776 104,897 74,494 107.57%
NOSH 2,071,204 1,883,000 1,883,896 1,658,888 544,642 621,428 443,684 23.65%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -5.04% -22.10% -16.52% 8.30% 5.70% 7.86% 23.28% -
ROE -0.03% -0.06% -4.30% 2.77% 6.87% 4.98% 18.11% -
Per Share
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.42 2.27 2.88 5.84 18.35 10.69 13.06 -20.72%
EPS -0.20 -0.64 -0.48 0.36 1.12 0.84 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.75 10.40 0.1148 0.1299 0.163 0.1688 0.1679 69.55%
Adjusted Per Share Value based on latest NOSH - 1,658,888
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 1.06 0.96 1.22 2.19 2.26 1.50 1.31 -2.87%
EPS -0.09 -0.26 -0.21 0.14 0.14 0.12 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 4.3936 0.0485 0.0488 0.0201 0.0238 0.0169 107.51%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.02 0.035 0.045 0.12 0.085 0.10 0.05 -
P/RPS 0.83 1.54 1.56 2.05 0.46 0.94 0.38 11.36%
P/EPS -10.00 -5.64 -9.12 33.33 7.59 11.90 1.64 -
EY -10.00 -17.74 -10.96 3.00 13.18 8.40 60.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.39 0.92 0.52 0.59 0.30 -
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 -
Price 0.02 0.035 0.045 0.125 0.085 0.09 0.04 -
P/RPS 0.83 1.54 1.56 2.14 0.46 0.84 0.31 14.53%
P/EPS -10.00 -5.64 -9.12 34.72 7.59 10.71 1.32 -
EY -10.00 -17.74 -10.96 2.88 13.18 9.33 76.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.39 0.96 0.52 0.53 0.24 -

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