[NEXGRAM] YoY TTM Result on 31-Jul-2013 [#1]

Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 3.45%
YoY- 46.25%
View:
Show?
TTM Result
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 50,312 61,723 101,322 88,049 65,024 71,042 67,836 -4.03%
PBT -11,490 4,044 16,037 6,621 4,920 5,177 4,691 -
Tax -5,480 200 -1,291 84 -89 15 -27 107.93%
NP -16,970 4,244 14,746 6,705 4,831 5,192 4,664 -
-
NP to SH -16,786 5,288 14,246 7,611 5,204 5,192 4,826 -
-
Tax Rate - -4.95% 8.05% -1.27% 1.81% -0.29% 0.58% -
Total Cost 67,282 57,479 86,576 81,344 60,193 65,850 63,172 0.87%
-
Net Worth 19,405,318 214,204 215,489 75,325 104,897 74,494 0 -
Dividend
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 19,405,318 214,204 215,489 75,325 104,897 74,494 0 -
NOSH 1,883,000 1,865,896 1,658,888 462,121 621,428 443,684 505,000 19.88%
Ratio Analysis
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -33.73% 6.88% 14.55% 7.62% 7.43% 7.31% 6.88% -
ROE -0.09% 2.47% 6.61% 10.10% 4.96% 6.97% 0.00% -
Per Share
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 2.70 3.31 6.11 19.05 10.46 16.01 13.43 -19.83%
EPS -0.90 0.28 0.86 1.65 0.84 1.17 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.40 0.1148 0.1299 0.163 0.1688 0.1679 0.00 -
Adjusted Per Share Value based on latest NOSH - 462,121
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.11 0.14 0.23 0.20 0.15 0.16 0.15 -4.18%
EPS -0.04 0.01 0.03 0.02 0.01 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4394 0.0048 0.0049 0.0017 0.0024 0.0017 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.035 0.045 0.12 0.085 0.10 0.05 0.05 -
P/RPS 1.30 1.36 1.96 0.45 0.96 0.31 0.37 18.90%
P/EPS -3.89 15.88 13.97 5.16 11.94 4.27 5.23 -
EY -25.70 6.30 7.16 19.38 8.37 23.40 19.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.92 0.52 0.59 0.30 0.00 -
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/12/17 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 28/09/10 -
Price 0.035 0.045 0.125 0.085 0.09 0.04 0.05 -
P/RPS 1.30 1.36 2.05 0.45 0.86 0.25 0.37 18.90%
P/EPS -3.89 15.88 14.56 5.16 10.75 3.42 5.23 -
EY -25.70 6.30 6.87 19.38 9.30 29.26 19.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.96 0.52 0.53 0.24 0.00 -

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