[NEXGRAM] YoY Quarter Result on 31-Jan-2012 [#3]

Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 690.98%
YoY- 563.49%
Quarter Report
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 66,792 27,832 19,003 18,029 19,749 16,244 11,541 33.97%
PBT 4,680 2,202 1,874 2,107 135 3,210 -4,141 -
Tax -3 -6 0 -90 -2 -6 113 -
NP 4,677 2,196 1,874 2,017 133 3,204 -4,028 -
-
NP to SH 3,412 2,191 1,946 2,017 304 3,524 -3,204 -
-
Tax Rate 0.06% 0.27% 0.00% 4.27% 1.48% 0.19% - -
Total Cost 62,115 25,636 17,129 16,012 19,616 13,040 15,569 25.92%
-
Net Worth 201,604 207,976 82,753 67,181 67,922 65,836 61,250 21.95%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 201,604 207,976 82,753 67,181 67,922 65,836 61,250 21.95%
NOSH 1,483,478 842,692 486,499 387,884 434,285 414,588 416,103 23.58%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 7.00% 7.89% 9.86% 11.19% 0.67% 19.72% -34.90% -
ROE 1.69% 1.05% 2.35% 3.00% 0.45% 5.35% -5.23% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 4.50 3.30 3.91 4.65 4.55 3.92 2.77 8.41%
EPS 0.23 0.26 0.40 0.52 0.07 0.85 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.2468 0.1701 0.1732 0.1564 0.1588 0.1472 -1.32%
Adjusted Per Share Value based on latest NOSH - 387,884
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 1.51 0.63 0.43 0.41 0.45 0.37 0.26 34.05%
EPS 0.08 0.05 0.04 0.05 0.01 0.08 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0471 0.0187 0.0152 0.0154 0.0149 0.0139 21.88%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.075 0.08 0.095 0.10 0.05 0.05 0.04 -
P/RPS 1.67 2.42 2.43 2.15 1.10 1.28 1.44 2.49%
P/EPS 32.61 30.77 23.75 19.23 71.43 5.88 -5.19 -
EY 3.07 3.25 4.21 5.20 1.40 17.00 -19.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.32 0.56 0.58 0.32 0.31 0.27 12.58%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 28/03/14 21/03/13 29/03/12 29/03/11 31/03/10 31/03/09 -
Price 0.115 0.13 0.085 0.10 0.05 0.05 0.03 -
P/RPS 2.55 3.94 2.18 2.15 1.10 1.28 1.08 15.38%
P/EPS 50.00 50.00 21.25 19.23 71.43 5.88 -3.90 -
EY 2.00 2.00 4.71 5.20 1.40 17.00 -25.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.53 0.50 0.58 0.32 0.31 0.20 27.25%

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