[NEXGRAM] QoQ Annualized Quarter Result on 2017-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 43,189 41,840 42,324 53,162 46,136 46,182 53,728 -13.58% QoQ % 3.22% -1.14% -20.39% 15.23% -0.10% -14.04% - Horiz. % 80.39% 77.87% 78.77% 98.95% 85.87% 85.96% 100.00%
PBT -21,953 -12,482 -9,536 -11,363 -12,834 -18,380 -9,028 81.13% QoQ % -75.88% -30.89% 16.08% 11.47% 30.17% -103.59% - Horiz. % 243.17% 138.26% 105.63% 125.86% 142.17% 203.59% 100.00%
Tax 9,652 92 184 -5,489 -53 86 152 1,503.80% QoQ % 10,391.30% -50.00% 103.35% -10,191.75% -162.02% -43.42% - Horiz. % 6,350.00% 60.53% 121.05% -3,611.18% -35.09% 56.58% 100.00%
NP -12,301 -12,390 -9,352 -16,852 -12,888 -18,294 -8,876 24.38% QoQ % 0.72% -32.49% 44.51% -30.76% 29.55% -106.11% - Horiz. % 138.59% 139.59% 105.36% 189.86% 145.20% 206.11% 100.00%
NP to SH -12,325 -12,464 -11,588 -16,190 -11,686 -16,976 -9,204 21.56% QoQ % 1.11% -7.56% 28.42% -38.53% 31.16% -84.44% - Horiz. % 133.91% 135.42% 125.90% 175.90% 126.97% 184.44% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 55,490 54,230 51,676 70,014 59,024 64,476 62,604 -7.75% QoQ % 2.32% 4.94% -26.19% 18.62% -8.46% 2.99% - Horiz. % 88.64% 86.62% 82.54% 111.84% 94.28% 102.99% 100.00%
Net Worth 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 -8.51% QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% - Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
Dividend 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 -8.51% QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% - Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 31/07/17 30/04/17 31/01/17 31/06/13 CAGR
NP Margin -28.48 % -29.61 % -22.10 % -31.70 % -27.93 % -39.61 % -16.52 % 43.92% QoQ % 3.82% -33.98% 30.28% -13.50% 29.49% -139.77% - Horiz. % 172.40% 179.24% 133.78% 191.89% 169.07% 239.77% 100.00%
ROE -6.57 % -0.07 % -0.06 % -0.08 % -5.61 % -8.11 % -4.30 % 32.76% QoQ % -9,285.71% -16.67% 25.00% 98.57% 30.83% -88.60% - Horiz. % 152.79% 1.63% 1.40% 1.86% 130.47% 188.60% 100.00%
Per Share 30/06/17 30/06/16 31/06/15 30/06/14 30/06/13 30/06/12 31/10/16 CAGR
RPS 2.31 2.24 2.27 2.85 2.47 2.48 2.88 -13.71% QoQ % 3.12% -1.32% -20.35% 15.38% -0.40% -13.89% - Horiz. % 80.21% 77.78% 78.82% 98.96% 85.76% 86.11% 100.00%
EPS -0.67 -0.66 -0.64 -0.87 -0.63 -0.90 -0.48 24.97% QoQ % -1.52% -3.13% 26.44% -38.10% 30.00% -87.50% - Horiz. % 139.58% 137.50% 133.33% 181.25% 131.25% 187.50% 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 0.1005 10.0800 10.4000 10.6400 0.1116 0.1122 0.1148 -8.51% QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% - Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,674,983 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 1.18 1.14 1.15 1.45 1.26 1.26 1.46 -13.27% QoQ % 3.51% -0.87% -20.69% 15.08% 0.00% -13.70% - Horiz. % 80.82% 78.08% 78.77% 99.32% 86.30% 86.30% 100.00%
EPS -0.34 -0.34 -0.32 -0.44 -0.32 -0.46 -0.25 22.82% QoQ % 0.00% -6.25% 27.27% -37.50% 30.43% -84.00% - Horiz. % 136.00% 136.00% 128.00% 176.00% 128.00% 184.00% 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 0.0510 5.1179 5.2804 5.4022 0.0567 0.0570 0.0583 -8.55% QoQ % -99.00% -3.08% -2.25% 9,427.69% -0.53% -2.23% - Horiz. % 87.48% 8,778.56% 9,057.29% 9,266.21% 97.26% 97.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.0650 0.0350 0.0350 0.0400 0.0450 0.0350 0.0450 -
P/RPS 2.81 1.56 1.54 1.40 1.82 1.41 1.56 48.20% QoQ % 80.13% 1.30% 10.00% -23.08% 29.08% -9.62% - Horiz. % 180.13% 100.00% 98.72% 89.74% 116.67% 90.38% 100.00%
P/EPS -9.84 -5.24 -5.64 -4.61 -7.18 -3.85 -9.12 5.21% QoQ % -87.79% 7.09% -22.34% 35.79% -86.49% 57.79% - Horiz. % 107.89% 57.46% 61.84% 50.55% 78.73% 42.21% 100.00%
EY -10.16 -19.09 -17.74 -21.69 -13.92 -25.99 -10.96 -4.94% QoQ % 46.78% -7.61% 18.21% -55.82% 46.44% -137.14% - Horiz. % 92.70% 174.18% 161.86% 197.90% 127.01% 237.14% 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 0.65 0.00 0.00 0.00 0.40 0.31 0.39 40.70% QoQ % 0.00% 0.00% 0.00% 0.00% 29.03% -20.51% - Horiz. % 166.67% 0.00% 0.00% 0.00% 102.56% 79.49% 100.00%
Price Multiplier on Announcement Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 12/01/17 -
Price 0.0350 0.0500 0.0350 0.0400 0.0450 0.0550 0.0450 -
P/RPS 1.51 2.23 1.54 1.40 1.82 2.22 1.56 -2.15% QoQ % -32.29% 44.81% 10.00% -23.08% -18.02% 42.31% - Horiz. % 96.79% 142.95% 98.72% 89.74% 116.67% 142.31% 100.00%
P/EPS -5.30 -7.49 -5.64 -4.61 -7.18 -6.05 -9.12 -30.43% QoQ % 29.24% -32.80% -22.34% 35.79% -18.68% 33.66% - Horiz. % 58.11% 82.13% 61.84% 50.55% 78.73% 66.34% 100.00%
EY -18.87 -13.36 -17.74 -21.69 -13.92 -16.54 -10.96 43.79% QoQ % -41.24% 24.69% 18.21% -55.82% 15.84% -50.91% - Horiz. % 172.17% 121.90% 161.86% 197.90% 127.01% 150.91% 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 0.35 0.00 0.00 0.00 0.40 0.49 0.39 -6.98% QoQ % 0.00% 0.00% 0.00% 0.00% -18.37% 25.64% - Horiz. % 89.74% 0.00% 0.00% 0.00% 102.56% 125.64% 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
Nexgram - Q4-2017.pdf 
