[NEXGRAM] YoY TTM 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- 0.08%
YoY- 218.98%
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 88,049 65,024 71,042 67,836 54,174 62,114 94,656 -1.19%
PBT 6,621 4,920 5,177 4,691 -5,073 -7,976 11,481 -8.75%
Tax 84 -89 15 -27 169 -426 -335 -
NP 6,705 4,831 5,192 4,664 -4,904 -8,402 11,146 -8.11%
-
NP to SH 7,611 5,204 5,192 4,826 -4,056 -11,055 12,644 -8.10%
-
Tax Rate -1.27% 1.81% -0.29% 0.58% - - 2.92% -
Total Cost 81,344 60,193 65,850 63,172 59,078 70,516 83,510 -0.43%
-
Net Worth 75,325 104,897 74,494 0 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 0 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 7.62% 7.43% 7.31% 6.88% -9.05% -13.53% 11.78% -
ROE 10.10% 4.96% 6.97% 0.00% -7.69% -16.58% 17.15% -
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 19.05 10.46 16.01 13.43 15.48 15.07 24.79 -4.29%
EPS 1.65 0.84 1.17 0.96 -1.16 -2.68 3.31 -10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1688 0.1679 0.00 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 10.80 7.97 8.71 8.32 6.64 7.62 11.61 -1.19%
EPS 0.93 0.64 0.64 0.59 -0.50 -1.36 1.55 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0924 0.1286 0.0914 0.00 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 0.45 0.96 0.31 0.37 0.32 0.33 0.85 -10.04%
P/EPS 5.16 11.94 4.27 5.23 -4.31 -1.86 6.34 -3.37%
EY 19.38 8.37 23.40 19.11 -23.18 -53.66 15.77 3.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.30 0.00 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 0.45 0.86 0.25 0.37 0.32 0.27 0.61 -4.93%
P/EPS 5.16 10.75 3.42 5.23 -4.31 -1.49 4.53 2.19%
EY 19.38 9.30 29.26 19.11 -23.18 -67.07 22.07 -2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.24 0.00 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