[NEXGRAM] YoY Quarter Result on 31-Oct-2011 [#2]

Announcement Date
28-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -92.44%
YoY- 53.61%
View:
Show?
Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 24,975 27,084 17,558 14,872 19,742 19,962 13,862 10.30%
PBT 1,254 1,450 1,396 265 500 299 -2,627 -
Tax 0 1 114 -10 14 5 0 -
NP 1,254 1,451 1,510 255 514 304 -2,627 -
-
NP to SH -7 1,374 1,441 255 166 146 -2,792 -63.12%
-
Tax Rate 0.00% -0.07% -8.17% 3.77% -2.80% -1.67% - -
Total Cost 23,721 25,633 16,048 14,617 19,228 19,658 16,489 6.24%
-
Net Worth 217,314 128,305 78,046 53,900 66,566 54,859 63,299 22.81%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 217,314 128,305 78,046 53,900 66,566 54,859 63,299 22.81%
NOSH 1,658,888 654,285 464,838 318,750 415,000 365,000 416,716 25.87%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 5.02% 5.36% 8.60% 1.71% 2.60% 1.52% -18.95% -
ROE 0.00% 1.07% 1.85% 0.47% 0.25% 0.27% -4.41% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 1.51 4.14 3.78 4.67 4.76 5.47 3.33 -12.34%
EPS 0.00 0.21 0.31 0.08 0.04 0.04 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1961 0.1679 0.1691 0.1604 0.1503 0.1519 -2.43%
Adjusted Per Share Value based on latest NOSH - 318,750
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 0.57 0.61 0.40 0.34 0.45 0.45 0.31 10.67%
EPS 0.00 0.03 0.03 0.01 0.00 0.00 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.0291 0.0177 0.0122 0.0151 0.0124 0.0143 22.85%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.115 0.09 0.12 0.05 0.05 0.05 0.03 -
P/RPS 7.64 2.17 3.18 1.07 1.05 0.91 0.90 42.80%
P/EPS -27,253.18 42.86 38.71 62.50 125.00 125.00 -4.48 326.97%
EY 0.00 2.33 2.58 1.60 0.80 0.80 -22.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.46 0.71 0.30 0.31 0.33 0.20 27.99%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/12/14 26/12/13 24/12/12 28/12/11 28/12/10 23/12/09 31/12/08 -
Price 0.07 0.075 0.10 0.06 0.04 0.05 0.03 -
P/RPS 4.65 1.81 2.65 1.29 0.84 0.91 0.90 31.46%
P/EPS -16,588.89 35.71 32.26 75.00 100.00 125.00 -4.48 293.08%
EY -0.01 2.80 3.10 1.33 1.00 0.80 -22.33 -72.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.60 0.35 0.25 0.33 0.20 17.62%

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