[NEXGRAM] YoY 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- -9.9%
YoY- -4.65%
View:
Show?
Quarter Result
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 25,177 31,007 24,975 27,084 17,558 14,872 19,742 4.73%
PBT 24,137 4,226 1,254 1,450 1,396 265 500 109.12%
Tax -159 0 0 1 114 -10 14 -
NP 23,978 4,226 1,254 1,451 1,510 255 514 107.77%
-
NP to SH 24,014 3,899 -7 1,374 1,441 255 166 157.70%
-
Tax Rate 0.66% 0.00% 0.00% -0.07% -8.17% 3.77% -2.80% -
Total Cost 1,199 26,781 23,721 25,633 16,048 14,617 19,228 -41.02%
-
Net Worth 232,321 253,435 217,314 128,305 78,046 53,900 66,566 26.85%
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 232,321 253,435 217,314 128,305 78,046 53,900 66,566 26.85%
NOSH 1,861,550 1,856,666 1,658,888 654,285 464,838 318,750 415,000 33.05%
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 95.24% 13.63% 5.02% 5.36% 8.60% 1.71% 2.60% -
ROE 10.34% 1.54% 0.00% 1.07% 1.85% 0.47% 0.25% -
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 1.35 1.67 1.51 4.14 3.78 4.67 4.76 -21.32%
EPS 1.29 0.21 0.00 0.21 0.31 0.08 0.04 93.67%
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 0.57 0.70 0.57 0.61 0.40 0.34 0.45 4.60%
EPS 0.54 0.09 0.00 0.03 0.03 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.0574 0.0492 0.0291 0.0177 0.0122 0.0151 26.80%
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 4.81 4.49 7.64 2.17 3.18 1.07 1.05 33.59%
P/EPS 5.04 35.71 -27,253.18 42.86 38.71 62.50 125.00 -45.72%
EY 19.85 2.80 0.00 2.33 2.58 1.60 0.80 84.25%
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 4.44 5.69 4.65 1.81 2.65 1.29 0.84 37.28%
P/EPS 4.65 45.24 -16,588.89 35.71 32.26 75.00 100.00 -44.22%
EY 21.50 2.21 -0.01 2.80 3.10 1.33 1.00 79.29%
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