[NEXGRAM] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Announcement Date
26-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 90.16%
YoY- 6.93%
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 0 57,776 49,204 52,063 34,166 29,355 35,495 -
PBT 0 3,801 3,264 2,874 2,792 3,637 640 -
Tax 0 -6 0 0 23 -10 -17 -
NP 0 3,795 3,264 2,874 2,815 3,627 623 -
-
NP to SH 0 3,385 1,486 2,900 2,712 3,627 268 -
-
Tax Rate - 0.16% 0.00% 0.00% -0.82% 0.27% 2.66% -
Total Cost 0 53,981 45,940 49,189 31,351 25,728 34,872 -
-
Net Worth 232,620 256,695 102,455 129,247 77,177 73,014 71,645 25.12%
Dividend
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 232,620 256,695 102,455 129,247 77,177 73,014 71,645 25.12%
NOSH 1,863,945 1,880,555 782,105 659,090 459,661 431,785 446,666 31.24%
Ratio Analysis
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 0.00% 6.57% 6.63% 5.52% 8.24% 12.36% 1.76% -
ROE 0.00% 1.32% 1.45% 2.24% 3.51% 4.97% 0.37% -
Per Share
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 0.00 3.07 6.29 7.90 7.43 6.80 7.95 -
EPS 0.00 0.18 0.19 0.44 0.59 0.84 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.1365 0.131 0.1961 0.1679 0.1691 0.1604 -4.66%
Adjusted Per Share Value based on latest NOSH - 654,285
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 0.00 1.31 1.11 1.18 0.77 0.66 0.80 -
EPS 0.00 0.08 0.03 0.07 0.06 0.08 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0527 0.0581 0.0232 0.0293 0.0175 0.0165 0.0162 25.16%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/01/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.065 0.075 0.115 0.09 0.12 0.05 0.05 -
P/RPS 0.00 2.44 1.83 1.14 1.61 0.74 0.63 -
P/EPS 0.00 41.67 60.53 20.45 20.34 5.95 83.33 -
EY 0.00 2.40 1.65 4.89 4.92 16.80 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.88 0.46 0.71 0.30 0.31 10.34%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/03/16 31/12/15 30/12/14 26/12/13 24/12/12 28/12/11 28/12/10 -
Price 0.06 0.095 0.07 0.075 0.10 0.06 0.04 -
P/RPS 0.00 3.09 1.11 0.95 1.35 0.88 0.50 -
P/EPS 0.00 52.78 36.84 17.05 16.95 7.14 66.67 -
EY 0.00 1.89 2.71 5.87 5.90 14.00 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.53 0.38 0.60 0.35 0.25 13.21%

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