[NEXGRAM] YoY TTM Result on 31-Jul-2012 [#1]

Announcement Date
01-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -28.76%
YoY- 0.23%
View:
Show?
TTM Result
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 61,723 101,322 88,049 65,024 71,042 67,836 54,174 1.81%
PBT 4,044 16,037 6,621 4,920 5,177 4,691 -5,073 -
Tax 200 -1,291 84 -89 15 -27 169 2.34%
NP 4,244 14,746 6,705 4,831 5,192 4,664 -4,904 -
-
NP to SH 5,288 14,246 7,611 5,204 5,192 4,826 -4,056 -
-
Tax Rate -4.95% 8.05% -1.27% 1.81% -0.29% 0.58% - -
Total Cost 57,479 86,576 81,344 60,193 65,850 63,172 59,078 -0.37%
-
Net Worth 214,204 215,489 75,325 104,897 74,494 0 52,745 21.30%
Dividend
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 214,204 215,489 75,325 104,897 74,494 0 52,745 21.30%
NOSH 1,865,896 1,658,888 462,121 621,428 443,684 505,000 350,000 25.93%
Ratio Analysis
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 6.88% 14.55% 7.62% 7.43% 7.31% 6.88% -9.05% -
ROE 2.47% 6.61% 10.10% 4.96% 6.97% 0.00% -7.69% -
Per Share
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 3.31 6.11 19.05 10.46 16.01 13.43 15.48 -19.14%
EPS 0.28 0.86 1.65 0.84 1.17 0.96 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1299 0.163 0.1688 0.1679 0.00 0.1507 -3.67%
Adjusted Per Share Value based on latest NOSH - 621,428
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 0.14 0.23 0.20 0.15 0.16 0.15 0.12 2.14%
EPS 0.01 0.03 0.02 0.01 0.01 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0049 0.0017 0.0024 0.0017 0.00 0.0012 21.04%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.045 0.12 0.085 0.10 0.05 0.05 0.05 -
P/RPS 1.36 1.96 0.45 0.96 0.31 0.37 0.32 22.06%
P/EPS 15.88 13.97 5.16 11.94 4.27 5.23 -4.31 -
EY 6.30 7.16 19.38 8.37 23.40 19.11 -23.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.92 0.52 0.59 0.30 0.00 0.33 2.32%
Price Multiplier on Announcement Date
31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 29/09/09 -
Price 0.045 0.125 0.085 0.09 0.04 0.05 0.05 -
P/RPS 1.36 2.05 0.45 0.86 0.25 0.37 0.32 22.06%
P/EPS 15.88 14.56 5.16 10.75 3.42 5.23 -4.31 -
EY 6.30 6.87 19.38 9.30 29.26 19.11 -23.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.96 0.52 0.53 0.24 0.00 0.33 2.32%

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