[NEXGRAM] QoQ Quarter Result on 2015-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 31,007 26,768 18,378 66,792 24,975 24,229 22,154 25.05% QoQ % 15.84% 45.65% -72.48% 167.44% 3.08% 9.37% - Horiz. % 139.96% 120.83% 82.96% 301.49% 112.73% 109.37% 100.00%
PBT 4,226 -424 6,223 4,680 1,254 2,010 9,876 -43.13% QoQ % 1,096.70% -106.81% 32.97% 273.21% -37.61% -79.65% - Horiz. % 42.79% -4.29% 63.01% 47.39% 12.70% 20.35% 100.00%
Tax 0 -7 -5,114 -3 0 0 0 - QoQ % 0.00% 99.86% -170,366.66% 0.00% 0.00% 0.00% - Horiz. % -0.00% 233.33% 170,466.66% 100.00% - - -
NP 4,226 -431 1,109 4,677 1,254 2,010 9,876 -43.13% QoQ % 1,080.51% -138.86% -76.29% 272.97% -37.61% -79.65% - Horiz. % 42.79% -4.36% 11.23% 47.36% 12.70% 20.35% 100.00%
NP to SH 3,899 -513 2,046 3,412 -7 1,493 8,937 -42.39% QoQ % 860.04% -125.07% -40.04% 48,842.86% -100.47% -83.29% - Horiz. % 43.63% -5.74% 22.89% 38.18% -0.08% 16.71% 100.00%
Tax Rate - % - % 82.18 % 0.06 % - % - % - % - QoQ % 0.00% 0.00% 136,866.67% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 136,966.67% 100.00% - - -
Total Cost 26,781 27,199 17,269 62,115 23,721 22,219 12,278 67.95% QoQ % -1.54% 57.50% -72.20% 161.86% 6.76% 80.97% - Horiz. % 218.12% 221.53% 140.65% 505.90% 193.20% 180.97% 100.00%
Net Worth 253,435 226,745 198,937 201,604 217,314 215,489 122,766 61.91% QoQ % 11.77% 13.98% -1.32% -7.23% 0.85% 75.53% - Horiz. % 206.44% 184.70% 162.05% 164.22% 177.01% 175.53% 100.00%
Dividend 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 253,435 226,745 198,937 201,604 217,314 215,489 122,766 61.91% QoQ % 11.77% 13.98% -1.32% -7.23% 0.85% 75.53% - Horiz. % 206.44% 184.70% 162.05% 164.22% 177.01% 175.53% 100.00%
NOSH 1,856,666 1,710,000 1,485,714 1,483,478 1,658,888 1,658,888 940,736 57.15% QoQ % 8.58% 15.10% 0.15% -10.57% 0.00% 76.34% - Horiz. % 197.36% 181.77% 157.93% 157.69% 176.34% 176.34% 100.00%
Ratio Analysis 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 13.63 % -1.61 % 6.03 % 7.00 % 5.02 % 8.30 % 44.58 % -54.52% QoQ % 946.58% -126.70% -13.86% 39.44% -39.52% -81.38% - Horiz. % 30.57% -3.61% 13.53% 15.70% 11.26% 18.62% 100.00%
ROE 1.54 % -0.23 % 1.03 % 1.69 % 0.00 % 0.69 % 7.28 % -64.40% QoQ % 769.57% -122.33% -39.05% 0.00% 0.00% -90.52% - Horiz. % 21.15% -3.16% 14.15% 23.21% 0.00% 9.48% 100.00%
Per Share 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 1.67 1.57 1.24 4.50 1.51 1.46 2.35 -20.32% QoQ % 6.37% 26.61% -72.44% 198.01% 3.42% -37.87% - Horiz. % 71.06% 66.81% 52.77% 191.49% 64.26% 62.13% 100.00%
EPS 0.21 -0.03 0.11 0.23 0.00 0.09 0.95 -63.34% QoQ % 800.00% -127.27% -52.17% 0.00% 0.00% -90.53% - Horiz. % 22.11% -3.16% 11.58% 24.21% 0.00% 9.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1365 0.1326 0.1339 0.1359 0.1310 0.1299 0.1305 3.03% QoQ % 2.94% -0.97% -1.47% 3.74% 0.85% -0.46% - Horiz. % 104.60% 101.61% 102.61% 104.14% 100.38% 99.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 781,476 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 3.97 3.43 2.35 8.55 3.20 3.10 2.83 25.24% QoQ % 15.74% 45.96% -72.51% 167.19% 3.23% 9.54% - Horiz. % 140.28% 121.20% 83.04% 302.12% 113.07% 109.54% 100.00%
EPS 0.50 -0.07 0.26 0.44 0.00 0.19 1.14 -42.19% QoQ % 814.29% -126.92% -40.91% 0.00% 0.00% -83.33% - Horiz. % 43.86% -6.14% 22.81% 38.60% 0.00% 16.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3243 0.2902 0.2546 0.2580 0.2781 0.2757 0.1571 61.91% QoQ % 11.75% 13.98% -1.32% -7.23% 0.87% 75.49% - Horiz. % 206.43% 184.72% 162.06% 164.23% 177.02% 175.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.0750 0.0950 0.1150 0.0750 0.1150 0.1200 0.1200 -
P/RPS 4.49 6.07 9.30 1.67 7.64 8.22 5.10 -8.12% QoQ % -26.03% -34.73% 456.89% -78.14% -7.06% 61.18% - Horiz. % 88.04% 119.02% 182.35% 32.75% 149.80% 161.18% 100.00%
P/EPS 35.71 -316.67 83.51 32.61 -27,253.18 133.33 12.63 99.57% QoQ % 111.28% -479.20% 156.09% 100.12% -20,540.40% 955.66% - Horiz. % 282.74% -2,507.28% 661.20% 258.19% -215,781.30% 1,055.66% 100.00%
EY 2.80 -0.32 1.20 3.07 0.00 0.75 7.92 -49.91% QoQ % 975.00% -126.67% -60.91% 0.00% 0.00% -90.53% - Horiz. % 35.35% -4.04% 15.15% 38.76% 0.00% 9.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.55 0.72 0.86 0.55 0.88 0.92 0.92 -28.97% QoQ % -23.61% -16.28% 56.36% -37.50% -4.35% 0.00% - Horiz. % 59.78% 78.26% 93.48% 59.78% 95.65% 100.00% 100.00%
Price Multiplier on Announcement Date 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 -
Price 0.0950 0.0700 0.1000 0.1150 0.0700 0.1250 0.1100 -
P/RPS 5.69 4.47 8.08 2.55 4.65 8.56 4.67 14.04% QoQ % 27.29% -44.68% 216.86% -45.16% -45.68% 83.30% - Horiz. % 121.84% 95.72% 173.02% 54.60% 99.57% 183.30% 100.00%
P/EPS 45.24 -233.33 72.62 50.00 -16,588.89 138.89 11.58 147.44% QoQ % 119.39% -421.30% 45.24% 100.30% -12,043.91% 1,099.40% - Horiz. % 390.67% -2,014.94% 627.12% 431.78% -143,254.67% 1,199.40% 100.00%
EY 2.21 -0.43 1.38 2.00 -0.01 0.72 8.64 -59.60% QoQ % 613.95% -131.16% -31.00% 20,100.00% -101.39% -91.67% - Horiz. % 25.58% -4.98% 15.97% 23.15% -0.12% 8.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.70 0.53 0.75 0.85 0.53 0.96 0.84 -11.42% QoQ % 32.08% -29.33% -11.76% 60.38% -44.79% 14.29% - Horiz. % 83.33% 63.10% 89.29% 101.19% 63.10% 114.29% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment