[NEXGRAM] YoY TTM Result on 31-Jan-2015 [#3]

Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 9.49%
YoY- 80.84%
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 50,953 44,174 96,596 138,173 106,404 68,684 64,452 -3.69%
PBT -18,200 -22,441 24,029 18,319 7,003 5,818 6,914 -
Tax 1,788 246 -166 -1,289 -35 125 -97 -
NP -16,412 -22,195 23,863 17,030 6,968 5,943 6,817 -
-
NP to SH -16,668 -20,483 23,725 14,086 7,789 6,076 7,060 -
-
Tax Rate - - 0.69% 7.04% 0.50% -2.15% 1.40% -
Total Cost 67,365 66,369 72,733 121,143 99,436 62,741 57,635 2.52%
-
Net Worth 187,522 208,234 225,828 201,604 207,976 82,753 67,181 17.85%
Dividend
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 187,522 208,234 225,828 201,604 207,976 82,753 67,181 17.85%
NOSH 1,883,000 1,883,000 1,837,499 1,483,478 842,692 486,499 387,884 28.76%
Ratio Analysis
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -32.21% -50.24% 24.70% 12.33% 6.55% 8.65% 10.58% -
ROE -8.89% -9.84% 10.51% 6.99% 3.75% 7.34% 10.51% -
Per Share
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 2.73 2.37 5.26 9.31 12.63 14.12 16.62 -25.10%
EPS -0.89 -1.10 1.29 0.95 0.92 1.25 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 0.1732 -8.34%
Adjusted Per Share Value based on latest NOSH - 1,483,478
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 1.15 1.00 2.19 3.13 2.41 1.56 1.46 -3.74%
EPS -0.38 -0.46 0.54 0.32 0.18 0.14 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0471 0.0511 0.0456 0.0471 0.0187 0.0152 17.88%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.065 0.045 0.055 0.075 0.08 0.095 0.10 -
P/RPS 2.38 1.90 1.05 0.81 0.63 0.67 0.60 24.66%
P/EPS -7.28 -4.10 4.26 7.90 8.66 7.61 5.49 -
EY -13.74 -24.39 23.48 12.66 11.55 13.15 18.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.45 0.55 0.32 0.56 0.58 1.84%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 29/03/12 -
Price 0.035 0.045 0.055 0.115 0.13 0.085 0.10 -
P/RPS 1.28 1.90 1.05 1.23 1.03 0.60 0.60 12.88%
P/EPS -3.92 -4.10 4.26 12.11 14.06 6.81 5.49 -
EY -25.52 -24.39 23.48 8.26 7.11 14.69 18.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.45 0.85 0.53 0.50 0.58 -7.76%

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