[NEXGRAM] YoY Cumulative Quarter 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- 229.61%
YoY- -3.77%
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 32,392 34,602 96,597 115,995 79,896 53,168 47,384 -5.90%
PBT -16,465 -9,626 24,029 7,944 5,076 4,666 5,744 -
Tax 7,239 -40 -165 -3 -6 24 -100 -
NP -9,226 -9,666 23,864 7,941 5,070 4,690 5,644 -
-
NP to SH -9,244 -8,765 23,725 4,898 5,090 4,658 5,644 -
-
Tax Rate - - 0.69% 0.04% 0.12% -0.51% 1.74% -
Total Cost 41,618 44,268 72,733 108,054 74,826 48,478 41,740 -0.04%
-
Net Worth 187,522 208,234 229,590 195,775 184,737 100,294 71,877 16.58%
Dividend
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 187,522 208,234 229,590 195,775 184,737 100,294 71,877 16.58%
NOSH 1,883,000 1,883,000 1,868,110 1,440,588 748,529 589,620 414,999 27.37%
Ratio Analysis
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -28.48% -27.93% 24.70% 6.85% 6.35% 8.82% 11.91% -
ROE -4.93% -4.21% 10.33% 2.50% 2.76% 4.64% 7.85% -
Per Share
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 1.74 1.85 5.17 8.05 10.67 9.02 11.42 -25.99%
EPS -0.50 -0.47 1.27 0.34 0.68 0.79 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 0.1732 -8.34%
Adjusted Per Share Value based on latest NOSH - 1,483,478
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.73 0.78 2.19 2.63 1.81 1.20 1.07 -5.93%
EPS -0.21 -0.20 0.54 0.11 0.12 0.11 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0471 0.052 0.0443 0.0418 0.0227 0.0163 16.57%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.065 0.045 0.055 0.075 0.08 0.095 0.10 -
P/RPS 3.74 2.43 1.06 0.93 0.75 1.05 0.88 26.05%
P/EPS -13.12 -9.58 4.33 22.06 11.76 12.03 7.35 -
EY -7.62 -10.44 23.09 4.53 8.50 8.32 13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.45 0.55 0.32 0.56 0.58 1.84%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 29/03/12 -
Price 0.035 0.045 0.055 0.115 0.13 0.085 0.10 -
P/RPS 2.02 2.43 1.06 1.43 1.22 0.94 0.88 14.22%
P/EPS -7.06 -9.58 4.33 33.82 19.12 10.76 7.35 -
EY -14.15 -10.44 23.09 2.96 5.23 9.29 13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.45 0.85 0.53 0.50 0.58 -7.76%

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