[NEXGRAM] QoQ Quarter Result on 2015-07-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 13,644 25,177 31,007 26,768 18,378 66,792 24,975 -33.20% QoQ % -45.81% -18.80% 15.84% 45.65% -72.48% 167.44% - Horiz. % 54.63% 100.81% 124.15% 107.18% 73.59% 267.44% 100.00%
PBT -3,910 24,137 4,226 -424 6,223 4,680 1,254 - QoQ % -116.20% 471.15% 1,096.70% -106.81% 32.97% 273.21% - Horiz. % -311.80% 1,924.80% 337.00% -33.81% 496.25% 373.21% 100.00%
Tax 0 -159 0 -7 -5,114 -3 0 - QoQ % 0.00% 0.00% 0.00% 99.86% -170,366.66% 0.00% - Horiz. % -0.00% 5,300.00% -0.00% 233.33% 170,466.66% 100.00% -
NP -3,910 23,978 4,226 -431 1,109 4,677 1,254 - QoQ % -116.31% 467.39% 1,080.51% -138.86% -76.29% 272.97% - Horiz. % -311.80% 1,912.12% 337.00% -34.37% 88.44% 372.97% 100.00%
NP to SH -3,675 24,014 3,899 -513 2,046 3,412 -7 6,432.77% QoQ % -115.30% 515.90% 860.04% -125.07% -40.04% 48,842.86% - Horiz. % 52,500.00% -343,057.16% -55,700.00% 7,328.57% -29,228.57% -48,742.86% 100.00%
Tax Rate - % 0.66 % - % - % 82.18 % 0.06 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 136,866.67% 0.00% - Horiz. % 0.00% 1,100.00% 0.00% 0.00% 136,966.67% 100.00% -
Total Cost 17,554 1,199 26,781 27,199 17,269 62,115 23,721 -18.20% QoQ % 1,364.05% -95.52% -1.54% 57.50% -72.20% 161.86% - Horiz. % 74.00% 5.05% 112.90% 114.66% 72.80% 261.86% 100.00%
Net Worth 225,828 232,321 253,435 226,745 198,937 201,604 217,314 2.60% QoQ % -2.79% -8.33% 11.77% 13.98% -1.32% -7.23% - Horiz. % 103.92% 106.91% 116.62% 104.34% 91.54% 92.77% 100.00%
Dividend 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 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 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 225,828 232,321 253,435 226,745 198,937 201,604 217,314 2.60% QoQ % -2.79% -8.33% 11.77% 13.98% -1.32% -7.23% - Horiz. % 103.92% 106.91% 116.62% 104.34% 91.54% 92.77% 100.00%
NOSH 1,837,499 1,861,550 1,856,666 1,710,000 1,485,714 1,483,478 1,658,888 7.06% QoQ % -1.29% 0.26% 8.58% 15.10% 0.15% -10.57% - Horiz. % 110.77% 112.22% 111.92% 103.08% 89.56% 89.43% 100.00%
Ratio Analysis 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -28.66 % 95.24 % 13.63 % -1.61 % 6.03 % 7.00 % 5.02 % - QoQ % -130.09% 598.75% 946.58% -126.70% -13.86% 39.44% - Horiz. % -570.92% 1,897.21% 271.51% -32.07% 120.12% 139.44% 100.00%
ROE -1.63 % 10.34 % 1.54 % -0.23 % 1.03 % 1.69 % 0.00 % - QoQ % -115.76% 571.43% 769.57% -122.33% -39.05% 0.00% - Horiz. % -96.45% 611.83% 91.12% -13.61% 60.95% 100.00% -
Per Share 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 0.74 1.35 1.67 1.57 1.24 4.50 1.51 -37.87% QoQ % -45.19% -19.16% 6.37% 26.61% -72.44% 198.01% - Horiz. % 49.01% 89.40% 110.60% 103.97% 82.12% 298.01% 100.00%
EPS -0.20 1.29 0.21 -0.03 0.11 0.23 0.00 - QoQ % -115.50% 514.29% 800.00% -127.27% -52.17% 0.00% - Horiz. % -86.96% 560.87% 91.30% -13.04% 47.83% 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 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 0.1310 -4.17% QoQ % -1.52% -8.57% 2.94% -0.97% -1.47% 3.74% - Horiz. % 93.82% 95.27% 104.20% 101.22% 102.21% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 1.67 3.09 3.80 3.28 2.25 8.19 3.06 -33.24% QoQ % -45.95% -18.68% 15.85% 45.78% -72.53% 167.65% - Horiz. % 54.58% 100.98% 124.18% 107.19% 73.53% 267.65% 100.00%
EPS -0.45 2.94 0.48 -0.06 0.25 0.42 0.00 - QoQ % -115.31% 512.50% 900.00% -124.00% -40.48% 0.00% - Horiz. % -107.14% 700.00% 114.29% -14.29% 59.52% 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 0.2769 0.2849 0.3108 0.2781 0.2440 0.2472 0.2665 2.59% QoQ % -2.81% -8.33% 11.76% 13.98% -1.29% -7.24% - Horiz. % 103.90% 106.90% 116.62% 104.35% 91.56% 92.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.0550 0.0650 0.0750 0.0950 0.1150 0.0750 0.1150 -
P/RPS 0.01 4.81 4.49 6.07 9.30 1.67 7.64 -98.81% QoQ % -99.79% 7.13% -26.03% -34.73% 456.89% -78.14% - Horiz. % 0.13% 62.96% 58.77% 79.45% 121.73% 21.86% 100.00%
P/EPS -0.03 5.04 35.71 -316.67 83.51 32.61 -27,253.18 -99.99% QoQ % -100.60% -85.89% 111.28% -479.20% 156.09% 100.12% - Horiz. % 0.00% -0.02% -0.13% 1.16% -0.31% -0.12% 100.00%
EY -3,636.15 19.85 2.80 -0.32 1.20 3.07 0.00 - QoQ % -18,418.13% 608.93% 975.00% -126.67% -60.91% 0.00% - Horiz. % -118,441.37% 646.58% 91.21% -10.42% 39.09% 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 0.45 0.52 0.55 0.72 0.86 0.55 0.88 -36.08% QoQ % -13.46% -5.45% -23.61% -16.28% 56.36% -37.50% - Horiz. % 51.14% 59.09% 62.50% 81.82% 97.73% 62.50% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 30/12/14 -
Price 0.0550 0.0600 0.0950 0.0700 0.1000 0.1150 0.0700 -
P/RPS 0.01 4.44 5.69 4.47 8.08 2.55 4.65 -98.34% QoQ % -99.77% -21.97% 27.29% -44.68% 216.86% -45.16% - Horiz. % 0.22% 95.48% 122.37% 96.13% 173.76% 54.84% 100.00%
P/EPS -0.03 4.65 45.24 -233.33 72.62 50.00 -16,588.89 -99.99% QoQ % -100.65% -89.72% 119.39% -421.30% 45.24% 100.30% - Horiz. % 0.00% -0.03% -0.27% 1.41% -0.44% -0.30% 100.00%
EY -3,636.15 21.50 2.21 -0.43 1.38 2.00 -0.01 513,332.03% QoQ % -17,012.32% 872.85% 613.95% -131.16% -31.00% 20,100.00% - Horiz. % 36,361,500.00% -215,000.00% -22,100.00% 4,300.00% -13,800.00% -20,000.00% 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 0.45 0.48 0.70 0.53 0.75 0.85 0.53 -10.34% QoQ % -6.25% -31.43% 32.08% -29.33% -11.76% 60.38% - Horiz. % 84.91% 90.57% 132.08% 100.00% 141.51% 160.38% 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
Attachment - 1st Quarter Results (310715).pdf 
