[NEXGRAM] YoY Quarter Result on 30-Apr-2016 [#3]

Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- -115.3%
YoY- -279.62%
View:
Show?
Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 15,674 11,472 11,511 13,644 66,792 27,832 19,003 -3.03%
PBT 1,485 -10,224 -437 -3,910 4,680 2,202 1,874 -3.65%
Tax 8 7,193 -82 0 -3 -6 0 -
NP 1,493 -3,031 -519 -3,910 4,677 2,196 1,874 -3.57%
-
NP to SH 1,785 -3,012 -277 -3,675 3,412 2,191 1,946 -1.37%
-
Tax Rate -0.54% - - - 0.06% 0.27% 0.00% -
Total Cost 14,181 14,503 12,030 17,554 62,115 25,636 17,129 -2.97%
-
Net Worth 14,789,558 187,522 208,234 225,828 201,604 207,976 82,753 129.37%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 14,789,558 187,522 208,234 225,828 201,604 207,976 82,753 129.37%
NOSH 2,071,204 1,883,000 1,883,000 1,837,499 1,483,478 842,692 486,499 26.10%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 9.53% -26.42% -4.51% -28.66% 7.00% 7.89% 9.86% -
ROE 0.01% -1.61% -0.13% -1.63% 1.69% 1.05% 2.35% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.78 0.61 0.62 0.74 4.50 3.30 3.91 -22.74%
EPS 0.09 -0.16 -0.01 -0.20 0.23 0.26 0.40 -21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.33 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 82.66%
Adjusted Per Share Value based on latest NOSH - 1,837,499
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.35 0.26 0.26 0.31 1.51 0.63 0.43 -3.24%
EPS 0.04 -0.07 -0.01 -0.08 0.08 0.05 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3486 0.0425 0.0471 0.0511 0.0456 0.0471 0.0187 129.44%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 -
Price 0.02 0.065 0.045 0.055 0.075 0.08 0.095 -
P/RPS 2.57 10.57 7.29 0.01 1.67 2.42 2.43 0.90%
P/EPS 22.61 -40.27 -303.12 -0.03 32.61 30.77 23.75 -0.78%
EY 4.42 -2.48 -0.33 -3,636.15 3.07 3.25 4.21 0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.40 0.45 0.55 0.32 0.56 -
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 -
Price 0.015 0.035 0.045 0.055 0.115 0.13 0.085 -
P/RPS 1.93 5.69 7.29 0.01 2.55 3.94 2.18 -1.93%
P/EPS 16.96 -21.68 -303.12 -0.03 50.00 50.00 21.25 -3.54%
EY 5.90 -4.61 -0.33 -3,636.15 2.00 2.00 4.71 3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.40 0.45 0.85 0.53 0.50 -

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