[NEXGRAM] YoY Annualized Quarter Result on 2013-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 53,162 0 102,050 79,677 62,901 72,311 66,057 -2.95% YoY % 0.00% 0.00% 28.08% 26.67% -13.01% 9.47% - Horiz. % 80.48% 0.00% 154.49% 120.62% 95.22% 109.47% 100.00%
PBT -11,363 0 14,951 6,593 6,897 1,225 4,917 - YoY % 0.00% 0.00% 126.77% -4.41% 463.02% -75.09% - Horiz. % -231.10% 0.00% 304.07% 134.09% 140.27% 24.91% 100.00%
Tax -5,489 0 -5 -6 0 -19 -26 109.07% YoY % 0.00% 0.00% 16.67% 0.00% 0.00% 26.92% - Horiz. % 21,111.54% -0.00% 19.23% 23.08% -0.00% 73.08% 100.00%
NP -16,852 0 14,946 6,587 6,897 1,206 4,891 - YoY % 0.00% 0.00% 126.90% -4.49% 471.89% -75.34% - Horiz. % -344.55% 0.00% 305.58% 134.68% 141.01% 24.66% 100.00%
NP to SH -16,190 0 14,028 7,358 7,978 1,206 4,491 - YoY % 0.00% 0.00% 90.65% -7.77% 561.53% -73.15% - Horiz. % -360.50% 0.00% 312.36% 163.84% 177.64% 26.85% 100.00%
Tax Rate - % - % 0.03 % 0.09 % - % 1.55 % 0.53 % - YoY % 0.00% 0.00% -66.67% 0.00% 0.00% 192.45% - Horiz. % 0.00% 0.00% 5.66% 16.98% 0.00% 292.45% 100.00%
Total Cost 70,014 0 87,104 73,090 56,004 71,105 61,166 1.88% YoY % 0.00% 0.00% 19.17% 30.51% -21.24% 16.25% - Horiz. % 114.47% 0.00% 142.41% 119.49% 91.56% 116.25% 100.00%
Net Worth 19,853,135 21,894,014 98,954 89,882 69,415 80,587 66,658 119.22% YoY % -9.32% 22,025.39% 10.09% 29.48% -13.86% 20.90% - Horiz. % 29,783.54% 32,845.25% 148.45% 134.84% 104.14% 120.90% 100.00%
Dividend 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 19,853,135 21,894,014 98,954 89,882 69,415 80,587 66,658 119.22% YoY % -9.32% 22,025.39% 10.09% 29.48% -13.86% 20.90% - Horiz. % 29,783.54% 32,845.25% 148.45% 134.84% 104.14% 120.90% 100.00%
NOSH 1,865,896 1,876,093 758,270 545,736 406,892 511,666 415,833 22.98% YoY % -0.54% 147.42% 38.94% 34.12% -20.48% 23.05% - Horiz. % 448.71% 451.16% 182.35% 131.24% 97.85% 123.05% 100.00%
Ratio Analysis 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -31.70 % - % 14.65 % 8.27 % 10.96 % 1.67 % 7.40 % - YoY % 0.00% 0.00% 77.15% -24.54% 556.29% -77.43% - Horiz. % -428.38% 0.00% 197.97% 111.76% 148.11% 22.57% 100.00%
ROE -0.08 % - % 14.18 % 8.19 % 11.49 % 1.50 % 6.74 % - YoY % 0.00% 0.00% 73.14% -28.72% 666.00% -77.74% - Horiz. % -1.19% 0.00% 210.39% 121.51% 170.47% 22.26% 100.00%
Per Share 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 2.85 - 13.46 14.60 15.46 14.13 15.89 -21.08% YoY % 0.00% 0.00% -7.81% -5.56% 9.41% -11.08% - Horiz. % 17.94% 0.00% 84.71% 91.88% 97.29% 88.92% 100.00%
EPS -0.87 0.00 1.85 1.27 1.89 0.26 1.08 - YoY % 0.00% 0.00% 45.67% -32.80% 626.92% -75.93% - Horiz. % -80.56% 0.00% 171.30% 117.59% 175.00% 24.07% 100.00%
DPS 0.00 - 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 10.6400 11.6700 0.1305 0.1647 0.1706 0.1575 0.1603 78.26% YoY % -8.83% 8,842.53% -20.77% -3.46% 8.32% -1.75% - Horiz. % 6,637.55% 7,280.10% 81.41% 102.74% 106.43% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 2.38 - 4.58 3.57 2.82 3.24 2.96 -2.96% YoY % 0.00% 0.00% 28.29% 26.60% -12.96% 9.46% - Horiz. % 80.41% 0.00% 154.73% 120.61% 95.27% 109.46% 100.00%
EPS -0.73 0.00 0.63 0.33 0.36 0.05 0.20 - YoY % 0.00% 0.00% 90.91% -8.33% 620.00% -75.00% - Horiz. % -365.00% 0.00% 315.00% 165.00% 180.00% 25.00% 100.00%
DPS 0.00 - 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 8.9024 9.8176 0.0444 0.0403 0.0311 0.0361 0.0299 119.21% YoY % -9.32% 22,011.71% 10.17% 29.58% -13.85% 20.74% - Horiz. % 29,773.91% 32,834.79% 148.49% 134.78% 104.01% 120.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/07/17 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.0400 0.0500 0.1200 0.0850 0.1000 0.0500 0.0500 -
P/RPS 1.40 0.00 0.89 0.58 0.65 0.35 0.31 23.09% YoY % 0.00% 0.00% 53.45% -10.77% 85.71% 12.90% - Horiz. % 451.61% 0.00% 287.10% 187.10% 209.68% 112.90% 100.00%
P/EPS -4.61 0.00 6.49 6.30 5.10 21.21 4.63 - YoY % 0.00% 0.00% 3.02% 23.53% -75.95% 358.10% - Horiz. % -99.57% 0.00% 140.17% 136.07% 110.15% 458.10% 100.00%
EY -21.69 0.00 15.42 15.86 19.61 4.71 21.60 - YoY % 0.00% 0.00% -2.77% -19.12% 316.35% -78.19% - Horiz. % -100.42% 0.00% 71.39% 73.43% 90.79% 21.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.92 0.52 0.59 0.32 0.31 - YoY % 0.00% 0.00% 76.92% -11.86% 84.37% 3.23% - Horiz. % 0.00% 0.00% 296.77% 167.74% 190.32% 103.23% 100.00%
Price Multiplier on Announcement Date 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/09/17 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 -
Price 0.0400 0.0450 0.1100 0.0850 0.0900 0.0500 0.0500 -
P/RPS 1.40 0.00 0.82 0.58 0.58 0.35 0.31 23.09% YoY % 0.00% 0.00% 41.38% 0.00% 65.71% 12.90% - Horiz. % 451.61% 0.00% 264.52% 187.10% 187.10% 112.90% 100.00%
P/EPS -4.61 0.00 5.95 6.30 4.59 21.21 4.63 - YoY % 0.00% 0.00% -5.56% 37.25% -78.36% 358.10% - Horiz. % -99.57% 0.00% 128.51% 136.07% 99.14% 458.10% 100.00%
EY -21.69 0.00 16.82 15.86 21.79 4.71 21.60 - YoY % 0.00% 0.00% 6.05% -27.21% 362.63% -78.19% - Horiz. % -100.42% 0.00% 77.87% 73.43% 100.88% 21.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.84 0.52 0.53 0.32 0.31 - YoY % 0.00% 0.00% 61.54% -1.89% 65.62% 3.23% - Horiz. % 0.00% 0.00% 270.97% 167.74% 170.97% 103.23% 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
(27) Attachment - 4th Quarter Result (300413).pdf 
