[NEXGRAM] YoY TTM 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- -0.88%
YoY- 19.54%
View:
Show?
TTM Result
31/01/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 101,330 142,945 99,213 97,575 67,710 66,172 67,616 8.00%
PBT 34,162 14,705 15,841 6,675 6,051 4,942 4,892 44.75%
Tax -5,280 -5,124 -1,292 -29 35 -9 -18 194.81%
NP 28,882 9,581 14,549 6,646 6,086 4,933 4,874 40.29%
-
NP to SH 29,446 8,844 12,865 7,544 6,311 5,012 5,194 39.12%
-
Tax Rate 15.46% 34.85% 8.16% 0.43% -0.58% 0.18% 0.37% -
Total Cost 72,448 133,364 84,664 90,929 61,624 61,239 62,742 2.77%
-
Net Worth 232,321 253,435 0 128,305 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 0 128,305 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 28.50% 6.70% 14.66% 6.81% 8.99% 7.45% 7.21% -
ROE 12.67% 3.49% 0.00% 5.88% 8.09% 9.30% 7.80% -
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 5.44 7.70 5.98 14.91 14.57 20.76 16.29 -18.83%
EPS 1.58 0.48 0.78 1.15 1.36 1.57 1.25 4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.1365 0.00 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 2.29 3.24 2.25 2.21 1.53 1.50 1.53 7.97%
EPS 0.67 0.20 0.29 0.17 0.14 0.11 0.12 38.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.0574 0.00 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 1.19 0.97 1.92 0.60 0.82 0.24 0.31 29.17%
P/EPS 4.11 15.75 14.83 7.81 8.84 3.18 3.99 0.56%
EY 24.34 6.35 6.74 12.81 11.31 31.45 25.03 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.00 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 1.10 1.23 1.17 0.50 0.69 0.29 0.25 32.57%
P/EPS 3.79 19.94 9.03 6.50 7.37 3.82 3.20 3.27%
EY 26.36 5.01 11.08 15.37 13.58 26.21 31.29 -3.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.00 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