[NEXGRAM] QoQ Annualized Quarter Result on 2018-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 56,434 53,304 46,604 45,638 43,189 41,840 42,324 21.21% QoQ % 5.87% 14.38% 2.12% 5.67% 3.22% -1.14% - Horiz. % 133.34% 125.94% 110.11% 107.83% 102.04% 98.86% 100.00%
PBT 1,758 -332 -2,496 -57,581 -21,953 -12,482 -9,536 - QoQ % 629.72% 86.70% 95.67% -162.29% -75.88% -30.89% - Horiz. % -18.44% 3.48% 26.17% 603.83% 230.22% 130.89% 100.00%
Tax 50 60 148 -296 9,652 92 184 -57.77% QoQ % -15.56% -59.46% 150.00% -103.07% 10,391.30% -50.00% - Horiz. % 27.54% 32.61% 80.43% -160.87% 5,245.65% 50.00% 100.00%
NP 1,809 -272 -2,348 -57,877 -12,301 -12,390 -9,352 - QoQ % 765.20% 88.42% 95.94% -370.49% 0.72% -32.49% - Horiz. % -19.35% 2.91% 25.11% 618.87% 131.54% 132.49% 100.00%
NP to SH 1,432 -23,752 -3,852 -57,864 -12,325 -12,464 -11,588 - QoQ % 106.03% -516.61% 93.34% -369.47% 1.11% -7.56% - Horiz. % -12.36% 204.97% 33.24% 499.34% 106.36% 107.56% 100.00%
Tax Rate -2.88 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 54,625 53,576 48,952 103,515 55,490 54,230 51,676 3.78% QoQ % 1.96% 9.45% -52.71% 86.54% 2.32% 4.94% - Horiz. % 105.71% 103.68% 94.73% 200.32% 107.38% 104.94% 100.00%
Net Worth 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 -16.60% QoQ % 2.37% -3.22% 10,365.28% -23.93% -99.00% -3.08% - Horiz. % 76.21% 74.45% 76.93% 0.74% 0.97% 96.92% 100.00%
Dividend 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 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 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 -16.60% QoQ % 2.37% -3.22% 10,365.28% -23.93% -99.00% -3.08% - Horiz. % 76.21% 74.45% 76.93% 0.74% 0.97% 96.92% 100.00%
NOSH 2,017,675 1,973,625 1,926,221 1,896,876 1,865,896 1,865,896 1,865,896 5.37% QoQ % 2.23% 2.46% 1.55% 1.66% 0.00% 0.00% - Horiz. % 108.13% 105.77% 103.23% 101.66% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 3.21 % -0.51 % -5.04 % -126.82 % -28.48 % -29.61 % -22.10 % - QoQ % 729.41% 89.88% 96.03% -345.29% 3.82% -33.98% - Horiz. % -14.52% 2.31% 22.81% 573.85% 128.87% 133.98% 100.00%
ROE 0.01 % -0.16 % -0.03 % -40.57 % -6.57 % -0.07 % -0.06 % - QoQ % 106.25% -433.33% 99.93% -517.50% -9,285.71% -16.67% - Horiz. % -16.67% 266.67% 50.00% 67,616.67% 10,950.00% 116.67% 100.00%
Per Share 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.80 2.70 2.42 2.41 2.31 2.24 2.27 15.06% QoQ % 3.70% 11.57% 0.41% 4.33% 3.12% -1.32% - Horiz. % 123.35% 118.94% 106.61% 106.17% 101.76% 98.68% 100.00%
EPS 0.07 -0.08 -0.20 -3.05 -0.67 -0.66 -0.64 - QoQ % 187.50% 60.00% 93.44% -355.22% -1.52% -3.13% - Horiz. % -10.94% 12.50% 31.25% 476.56% 104.69% 103.13% 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 7.3300 7.3200 7.7500 0.0752 0.1005 10.0800 10.4000 -20.85% QoQ % 0.14% -5.55% 10,205.85% -25.17% -99.00% -3.08% - Horiz. % 70.48% 70.38% 74.52% 0.72% 0.97% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,834,204 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 1.99 1.88 1.64 1.61 1.52 1.48 1.49 21.34% QoQ % 5.85% 14.63% 1.86% 5.92% 2.70% -0.67% - Horiz. % 133.56% 126.17% 110.07% 108.05% 102.01% 99.33% 100.00%
EPS 0.05 -0.84 -0.14 -2.04 -0.43 -0.44 -0.41 - QoQ % 105.95% -500.00% 93.14% -374.42% 2.27% -7.32% - Horiz. % -12.20% 204.88% 34.15% 497.56% 104.88% 107.32% 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 5.2182 5.0974 5.2672 0.0503 0.0662 6.6362 6.8468 -16.61% QoQ % 2.37% -3.22% 10,371.57% -24.02% -99.00% -3.08% - Horiz. % 76.21% 74.45% 76.93% 0.73% 0.97% 96.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.0200 0.0150 0.0200 0.0300 0.0650 0.0350 0.0350 -
P/RPS 0.72 0.56 0.83 1.25 2.81 1.56 1.54 -39.85% QoQ % 28.57% -32.53% -33.60% -55.52% 80.13% 1.30% - Horiz. % 46.75% 36.36% 53.90% 81.17% 182.47% 101.30% 100.00%
P/EPS 28.18 -1.25 -10.00 -0.98 -9.84 -5.24 -5.64 - QoQ % 2,354.40% 87.50% -920.41% 90.04% -87.79% 7.09% - Horiz. % -499.65% 22.16% 177.30% 17.38% 174.47% 92.91% 100.00%
EY 3.55 -80.23 -10.00 -101.68 -10.16 -19.09 -17.74 - QoQ % 104.42% -702.30% 90.17% -900.79% 46.78% -7.61% - Horiz. % -20.01% 452.25% 56.37% 573.17% 57.27% 107.61% 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 0.00 0.00 0.00 0.40 0.65 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -38.46% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 61.54% 100.00% - -
Price Multiplier on Announcement Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 28/06/19 22/03/19 28/12/18 02/10/18 27/06/18 30/03/18 29/12/17 -
Price 0.0150 0.0150 0.0200 0.0250 0.0350 0.0500 0.0350 -
P/RPS 0.54 0.56 0.83 1.04 1.51 2.23 1.54 -50.37% QoQ % -3.57% -32.53% -20.19% -31.13% -32.29% 44.81% - Horiz. % 35.06% 36.36% 53.90% 67.53% 98.05% 144.81% 100.00%
P/EPS 21.13 -1.25 -10.00 -0.82 -5.30 -7.49 -5.64 - QoQ % 1,790.40% 87.50% -1,119.51% 84.53% 29.24% -32.80% - Horiz. % -374.65% 22.16% 177.30% 14.54% 93.97% 132.80% 100.00%
EY 4.73 -80.23 -10.00 -122.02 -18.87 -13.36 -17.74 - QoQ % 105.90% -702.30% 91.80% -546.63% -41.24% 24.69% - Horiz. % -26.66% 452.25% 56.37% 687.82% 106.37% 75.31% 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 0.00 0.00 0.00 0.33 0.35 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -5.71% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 94.29% 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
Announcement 2018 Q4.pdf 
