[NEXGRAM] QoQ Quarter Result on 2014-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 18,378 66,792 24,975 24,229 22,154 27,832 27,084 -22.84% QoQ % -72.48% 167.44% 3.08% 9.37% -20.40% 2.76% - Horiz. % 67.86% 246.61% 92.21% 89.46% 81.80% 102.76% 100.00%
PBT 6,223 4,680 1,254 2,010 9,876 2,202 1,450 164.80% QoQ % 32.97% 273.21% -37.61% -79.65% 348.50% 51.86% - Horiz. % 429.17% 322.76% 86.48% 138.62% 681.10% 151.86% 100.00%
Tax -5,114 -3 0 0 0 -6 1 - QoQ % -170,366.66% 0.00% 0.00% 0.00% 0.00% -700.00% - Horiz. % -511,400.00% -300.00% 0.00% 0.00% 0.00% -600.00% 100.00%
NP 1,109 4,677 1,254 2,010 9,876 2,196 1,451 -16.45% QoQ % -76.29% 272.97% -37.61% -79.65% 349.73% 51.34% - Horiz. % 76.43% 322.33% 86.42% 138.53% 680.63% 151.34% 100.00%
NP to SH 2,046 3,412 -7 1,493 8,937 2,191 1,374 30.50% QoQ % -40.04% 48,842.86% -100.47% -83.29% 307.90% 59.46% - Horiz. % 148.91% 248.33% -0.51% 108.66% 650.44% 159.46% 100.00%
Tax Rate 82.18 % 0.06 % - % - % - % 0.27 % -0.07 % - QoQ % 136,866.67% 0.00% 0.00% 0.00% 0.00% 485.71% - Horiz. % -117,400.00% -85.71% 0.00% 0.00% 0.00% -385.71% 100.00%
Total Cost 17,269 62,115 23,721 22,219 12,278 25,636 25,633 -23.21% QoQ % -72.20% 161.86% 6.76% 80.97% -52.11% 0.01% - Horiz. % 67.37% 242.32% 92.54% 86.68% 47.90% 100.01% 100.00%
Net Worth 198,937 201,604 217,314 215,489 122,766 207,976 128,305 34.07% QoQ % -1.32% -7.23% 0.85% 75.53% -40.97% 62.09% - Horiz. % 155.05% 157.13% 169.37% 167.95% 95.68% 162.09% 100.00%
Dividend 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 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 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 198,937 201,604 217,314 215,489 122,766 207,976 128,305 34.07% QoQ % -1.32% -7.23% 0.85% 75.53% -40.97% 62.09% - Horiz. % 155.05% 157.13% 169.37% 167.95% 95.68% 162.09% 100.00%
NOSH 1,485,714 1,483,478 1,658,888 1,658,888 940,736 842,692 654,285 73.02% QoQ % 0.15% -10.57% 0.00% 76.34% 11.63% 28.80% - Horiz. % 227.07% 226.73% 253.54% 253.54% 143.78% 128.80% 100.00%
Ratio Analysis 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 6.03 % 7.00 % 5.02 % 8.30 % 44.58 % 7.89 % 5.36 % 8.19% QoQ % -13.86% 39.44% -39.52% -81.38% 465.02% 47.20% - Horiz. % 112.50% 130.60% 93.66% 154.85% 831.72% 147.20% 100.00%
ROE 1.03 % 1.69 % 0.00 % 0.69 % 7.28 % 1.05 % 1.07 % -2.51% QoQ % -39.05% 0.00% 0.00% -90.52% 593.33% -1.87% - Horiz. % 96.26% 157.94% 0.00% 64.49% 680.37% 98.13% 100.00%
Per Share 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 1.24 4.50 1.51 1.46 2.35 3.30 4.14 -55.33% QoQ % -72.44% 198.01% 3.42% -37.87% -28.79% -20.29% - Horiz. % 29.95% 108.70% 36.47% 35.27% 56.76% 79.71% 100.00%
EPS 0.11 0.23 0.00 0.09 0.95 0.26 0.21 -35.10% QoQ % -52.17% 0.00% 0.00% -90.53% 265.38% 23.81% - Horiz. % 52.38% 109.52% 0.00% 42.86% 452.38% 123.81% 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 0.1339 0.1359 0.1310 0.1299 0.1305 0.2468 0.1961 -22.51% QoQ % -1.47% 3.74% 0.85% -0.46% -47.12% 25.85% - Horiz. % 68.28% 69.30% 66.80% 66.24% 66.55% 125.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 2.25 8.19 3.06 2.97 2.72 3.41 3.32 -22.90% QoQ % -72.53% 167.65% 3.03% 9.19% -20.23% 2.71% - Horiz. % 67.77% 246.69% 92.17% 89.46% 81.93% 102.71% 100.00%
EPS 0.25 0.42 0.00 0.18 1.10 0.27 0.17 29.41% QoQ % -40.48% 0.00% 0.00% -83.64% 307.41% 58.82% - Horiz. % 147.06% 247.06% 0.00% 105.88% 647.06% 158.82% 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 0.2440 0.2472 0.2665 0.2642 0.1505 0.2550 0.1573 34.11% QoQ % -1.29% -7.24% 0.87% 75.55% -40.98% 62.11% - Horiz. % 155.12% 157.15% 169.42% 167.96% 95.68% 162.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.1150 0.0750 0.1150 0.1200 0.1200 0.0800 0.0900 -
P/RPS 9.30 1.67 7.64 8.22 5.10 2.42 2.17 164.55% QoQ % 456.89% -78.14% -7.06% 61.18% 110.74% 11.52% - Horiz. % 428.57% 76.96% 352.07% 378.80% 235.02% 111.52% 100.00%
P/EPS 83.51 32.61 -27,253.18 133.33 12.63 30.77 42.86 56.19% QoQ % 156.09% 100.12% -20,540.40% 955.66% -58.95% -28.21% - Horiz. % 194.84% 76.08% -63,586.51% 311.08% 29.47% 71.79% 100.00%
EY 1.20 3.07 0.00 0.75 7.92 3.25 2.33 -35.83% QoQ % -60.91% 0.00% 0.00% -90.53% 143.69% 39.48% - Horiz. % 51.50% 131.76% 0.00% 32.19% 339.91% 139.48% 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 0.86 0.55 0.88 0.92 0.92 0.32 0.46 51.94% QoQ % 56.36% -37.50% -4.35% 0.00% 187.50% -30.43% - Horiz. % 186.96% 119.57% 191.30% 200.00% 200.00% 69.57% 100.00%
Price Multiplier on Announcement Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 24/03/15 30/12/14 30/09/14 30/06/14 28/03/14 26/12/13 -
Price 0.1000 0.1150 0.0700 0.1250 0.1100 0.1300 0.0750 -
P/RPS 8.08 2.55 4.65 8.56 4.67 3.94 1.81 171.86% QoQ % 216.86% -45.16% -45.68% 83.30% 18.53% 117.68% - Horiz. % 446.41% 140.88% 256.91% 472.93% 258.01% 217.68% 100.00%
P/EPS 72.62 50.00 -16,588.89 138.89 11.58 50.00 35.71 60.72% QoQ % 45.24% 100.30% -12,043.91% 1,099.40% -76.84% 40.02% - Horiz. % 203.36% 140.02% -46,454.47% 388.94% 32.43% 140.02% 100.00%
EY 1.38 2.00 -0.01 0.72 8.64 2.00 2.80 -37.69% QoQ % -31.00% 20,100.00% -101.39% -91.67% 332.00% -28.57% - Horiz. % 49.29% 71.43% -0.36% 25.71% 308.57% 71.43% 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 0.75 0.85 0.53 0.96 0.84 0.53 0.38 57.54% QoQ % -11.76% 60.38% -44.79% 14.29% 58.49% 39.47% - Horiz. % 197.37% 223.68% 139.47% 252.63% 221.05% 139.47% 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
(94) Attachment - 1st Quarter Results (310714).pdf 
