[NEXGRAM] QoQ Cumulative Quarter Result on 2017-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 20,920 10,581 53,162 34,602 23,091 13,432 0 - QoQ % 97.71% -80.10% 53.64% 49.85% 71.91% 0.00% - Horiz. % 155.75% 78.77% 395.79% 257.61% 171.91% 100.00% -
PBT -6,241 -2,384 -11,363 -9,626 -9,190 -2,257 0 - QoQ % -161.79% 79.02% -18.04% -4.74% -307.18% 0.00% - Horiz. % 276.52% 105.63% 503.46% 426.50% 407.18% 100.00% -
Tax 46 46 -5,489 -40 43 38 0 - QoQ % 0.00% 100.84% -13,622.50% -193.02% 13.16% 0.00% - Horiz. % 121.05% 121.05% -14,444.74% -105.26% 113.16% 100.00% -
NP -6,195 -2,338 -16,852 -9,666 -9,147 -2,219 0 - QoQ % -164.97% 86.13% -74.34% -5.67% -312.21% 0.00% - Horiz. % 279.18% 105.36% 759.44% 435.60% 412.21% 100.00% -
NP to SH -6,232 -2,897 -16,190 -8,765 -8,488 -2,301 0 - QoQ % -115.12% 82.11% -84.71% -3.26% -268.88% 0.00% - Horiz. % 270.84% 125.90% 703.61% 380.92% 368.88% 100.00% -
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 27,115 12,919 70,014 44,268 32,238 15,651 0 - QoQ % 109.88% -81.55% 58.16% 37.32% 105.98% 0.00% - Horiz. % 173.25% 82.54% 447.35% 282.84% 205.98% 100.00% -
Net Worth 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 21,894,014 -9.61% QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.02% - Horiz. % 85.91% 88.63% 90.68% 0.95% 0.96% 0.98% 100.00%
Dividend 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 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 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 21,894,014 -9.61% QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.02% - Horiz. % 85.91% 88.63% 90.68% 0.95% 0.96% 0.98% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,876,093 -0.36% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.54% - Horiz. % 99.46% 99.46% 99.46% 99.46% 99.46% 99.46% 100.00%
Ratio Analysis 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -29.61 % -22.10 % -31.70 % -27.93 % -39.61 % -16.52 % - % - QoQ % -33.98% 30.28% -13.50% 29.49% -139.77% 0.00% - Horiz. % 179.24% 133.78% 191.89% 169.07% 239.77% 100.00% -
ROE -0.03 % -0.01 % -0.08 % -4.21 % -4.05 % -1.07 % - % - QoQ % -200.00% 87.50% 98.10% -3.95% -278.50% 0.00% - Horiz. % 2.80% 0.93% 7.48% 393.46% 378.50% 100.00% -
Per Share 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 1.12 0.57 2.85 1.85 1.24 0.72 - - QoQ % 96.49% -80.00% 54.05% 49.19% 72.22% 0.00% - Horiz. % 155.56% 79.17% 395.83% 256.94% 172.22% 100.00% -
EPS -0.33 -0.16 -0.87 -0.47 -0.45 -0.12 0.00 - QoQ % -106.25% 81.61% -85.11% -4.44% -275.00% 0.00% - Horiz. % 275.00% 133.33% 725.00% 391.67% 375.00% 100.00% -
DPS 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 10.0800 10.4000 10.6400 0.1116 0.1122 0.1148 11.6700 -9.28% QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.02% - Horiz. % 86.38% 89.12% 91.17% 0.96% 0.96% 0.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.76 0.39 1.94 1.26 0.84 0.49 - - QoQ % 94.87% -79.90% 53.97% 50.00% 71.43% 0.00% - Horiz. % 155.10% 79.59% 395.92% 257.14% 171.43% 100.00% -
EPS -0.23 -0.11 -0.59 -0.32 -0.31 -0.08 0.00 - QoQ % -109.09% 81.36% -84.37% -3.23% -287.50% 0.00% - Horiz. % 287.50% 137.50% 737.50% 400.00% 387.50% 100.00% -
DPS 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 6.8613 7.0791 7.2425 0.0760 0.0764 0.0781 7.9870 -9.61% QoQ % -3.08% -2.26% 9,429.61% -0.52% -2.18% -99.02% - Horiz. % 85.91% 88.63% 90.68% 0.95% 0.96% 0.98% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.0350 0.0350 0.0400 0.0450 0.0350 0.0450 0.0500 -
P/RPS 3.12 6.17 1.40 2.43 2.83 6.25 0.00 - QoQ % -49.43% 340.71% -42.39% -14.13% -54.72% 0.00% - Horiz. % 49.92% 98.72% 22.40% 38.88% 45.28% 100.00% -
P/EPS -10.48 -22.54 -4.61 -9.58 -7.69 -36.49 0.00 - QoQ % 53.50% -388.94% 51.88% -24.58% 78.93% 0.00% - Horiz. % 28.72% 61.77% 12.63% 26.25% 21.07% 100.00% -
EY -9.54 -4.44 -21.69 -10.44 -13.00 -2.74 0.00 - QoQ % -114.86% 79.53% -107.76% 19.69% -374.45% 0.00% - Horiz. % 348.18% 162.04% 791.61% 381.02% 474.45% 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 0.31 0.39 0.00 - QoQ % 0.00% 0.00% 0.00% 29.03% -20.51% 0.00% - Horiz. % 0.00% 0.00% 0.00% 102.56% 79.49% 100.00% -
Price Multiplier on Announcement Date 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 12/01/17 30/09/16 -
Price 0.0500 0.0350 0.0400 0.0450 0.0550 0.0450 0.0450 -
P/RPS 4.46 6.17 1.40 2.43 4.44 6.25 0.00 - QoQ % -27.71% 340.71% -42.39% -45.27% -28.96% 0.00% - Horiz. % 71.36% 98.72% 22.40% 38.88% 71.04% 100.00% -
P/EPS -14.97 -22.54 -4.61 -9.58 -12.09 -36.49 0.00 - QoQ % 33.58% -388.94% 51.88% 20.76% 66.87% 0.00% - Horiz. % 41.02% 61.77% 12.63% 26.25% 33.13% 100.00% -
EY -6.68 -4.44 -21.69 -10.44 -8.27 -2.74 0.00 - QoQ % -50.45% 79.53% -107.76% -26.24% -201.82% 0.00% - Horiz. % 243.80% 162.04% 791.61% 381.02% 301.82% 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 0.49 0.39 0.00 - QoQ % 0.00% 0.00% 0.00% -18.37% 25.64% 0.00% - Horiz. % 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
NHB Announcement Q3 2017.pdf 
