[NEXGRAM] YoY Quarter Result on 31-Jul-2010 [#1]

Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -85.91%
YoY- -3.81%
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 24,979 16,607 14,483 15,752 14,002 14,765 17,797 5.80%
PBT 1,424 1,395 3,372 140 290 -1,816 496 19.19%
Tax 0 -90 0 -31 -6 -194 -202 -
NP 1,424 1,305 3,372 109 284 -2,010 294 30.04%
-
NP to SH 1,525 1,305 3,372 101 105 -1,813 611 16.45%
-
Tax Rate 0.00% 6.45% 0.00% 22.14% 2.07% - 40.73% -
Total Cost 23,555 15,302 11,111 15,643 13,718 16,775 17,503 5.06%
-
Net Worth 75,325 104,897 74,494 80,194 52,745 66,668 73,740 0.35%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 75,325 104,897 74,494 80,194 52,745 66,668 73,740 0.35%
NOSH 462,121 621,428 443,684 505,000 350,000 412,045 381,875 3.22%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.70% 7.86% 23.28% 0.69% 2.03% -13.61% 1.65% -
ROE 2.02% 1.24% 4.53% 0.13% 0.20% -2.72% 0.83% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 5.41 2.67 3.26 3.12 4.00 3.58 4.66 2.51%
EPS 0.33 0.21 0.76 0.02 0.03 -0.44 0.16 12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1688 0.1679 0.1588 0.1507 0.1618 0.1931 -2.78%
Adjusted Per Share Value based on latest NOSH - 505,000
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 3.06 2.04 1.78 1.93 1.72 1.81 2.18 5.80%
EPS 0.19 0.16 0.41 0.01 0.01 -0.22 0.07 18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0924 0.1286 0.0914 0.0983 0.0647 0.0818 0.0904 0.36%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.085 0.10 0.05 0.05 0.05 0.05 0.21 -
P/RPS 1.57 3.74 1.53 1.60 1.25 1.40 4.51 -16.11%
P/EPS 25.76 47.62 6.58 250.00 166.67 -11.36 131.25 -23.74%
EY 3.88 2.10 15.20 0.40 0.60 -8.80 0.76 31.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.30 0.31 0.33 0.31 1.09 -11.59%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 26/09/08 26/09/07 -
Price 0.085 0.09 0.04 0.05 0.05 0.04 0.15 -
P/RPS 1.57 3.37 1.23 1.60 1.25 1.12 3.22 -11.27%
P/EPS 25.76 42.86 5.26 250.00 166.67 -9.09 93.75 -19.35%
EY 3.88 2.33 19.00 0.40 0.60 -11.00 1.07 23.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.24 0.31 0.33 0.25 0.78 -6.52%

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