[NEXGRAM] QoQ Cumulative Quarter Result on 2019-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 12,003 58,341 42,326 26,652 11,651 45,638 32,392 -48.32% QoQ % -79.43% 37.84% 58.81% 128.75% -74.47% 40.89% - Horiz. % 37.06% 180.11% 130.67% 82.28% 35.97% 140.89% 100.00%
PBT 477 -20,288 1,319 -166 -624 -57,581 -16,465 - QoQ % 102.35% -1,638.14% 894.58% 73.40% 98.92% -249.72% - Horiz. % -2.90% 123.22% -8.01% 1.01% 3.79% 349.72% 100.00%
Tax 23 -1,553 38 30 37 -296 7,239 -97.82% QoQ % 101.48% -4,186.84% 26.67% -18.92% 112.50% -104.09% - Horiz. % 0.32% -21.45% 0.52% 0.41% 0.51% -4.09% 100.00%
NP 500 -21,841 1,357 -136 -587 -57,877 -9,226 - QoQ % 102.29% -1,709.51% 1,097.79% 76.83% 98.99% -527.32% - Horiz. % -5.42% 236.73% -14.71% 1.47% 6.36% 627.32% 100.00%
NP to SH 67 -21,913 1,074 -11,876 -963 -57,864 -9,244 - QoQ % 100.31% -2,140.32% 109.04% -1,133.23% 98.34% -525.96% - Horiz. % -0.72% 237.05% -11.62% 128.47% 10.42% 625.96% 100.00%
Tax Rate -4.82 % - % -2.88 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 167.36% 0.00% 100.00% - - - -
Total Cost 11,503 80,182 40,969 26,788 12,238 103,515 41,618 -57.47% QoQ % -85.65% 95.71% 52.94% 118.89% -88.18% 148.73% - Horiz. % 27.64% 192.66% 98.44% 64.37% 29.41% 248.73% 100.00%
Net Worth 125,514 12,339,400 14,789,558 14,446,936 14,928,214 142,645 187,522 -23.43% QoQ % -98.98% -16.57% 2.37% -3.22% 10,365.28% -23.93% - Horiz. % 66.93% 6,580.22% 7,886.82% 7,704.11% 7,960.76% 76.07% 100.00%
Dividend 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 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 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 125,514 12,339,400 14,789,558 14,446,936 14,928,214 142,645 187,522 -23.43% QoQ % -98.98% -16.57% 2.37% -3.22% 10,365.28% -23.93% - Horiz. % 66.93% 6,580.22% 7,886.82% 7,704.11% 7,960.76% 76.07% 100.00%
NOSH 2,071,204 2,053,144 2,017,675 1,973,625 1,926,221 1,896,876 1,865,896 7.19% QoQ % 0.88% 1.76% 2.23% 2.46% 1.55% 1.66% - Horiz. % 111.00% 110.04% 108.13% 105.77% 103.23% 101.66% 100.00%
Ratio Analysis 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 4.17 % -37.44 % 3.21 % -0.51 % -5.04 % -126.82 % -28.48 % - QoQ % 111.14% -1,266.35% 729.41% 89.88% 96.03% -345.29% - Horiz. % -14.64% 131.46% -11.27% 1.79% 17.70% 445.29% 100.00%
ROE 0.05 % -0.18 % 0.01 % -0.08 % -0.01 % -40.57 % -4.93 % - QoQ % 127.78% -1,900.00% 112.50% -700.00% 99.98% -722.92% - Horiz. % -1.01% 3.65% -0.20% 1.62% 0.20% 822.92% 100.00%
Per Share 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 0.58 2.84 2.10 1.35 0.60 2.41 1.74 -51.83% QoQ % -79.58% 35.24% 55.56% 125.00% -75.10% 38.51% - Horiz. % 33.33% 163.22% 120.69% 77.59% 34.48% 138.51% 100.00%
EPS 0.00 -1.07 0.05 -0.04 -0.05 -3.05 -0.50 - QoQ % 0.00% -2,240.00% 225.00% 20.00% 98.36% -510.00% - Horiz. % -0.00% 214.00% -10.00% 8.00% 10.00% 610.00% 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 0.0606 6.0100 7.3300 7.3200 7.7500 0.0752 0.1005 -28.56% QoQ % -98.99% -18.01% 0.14% -5.55% 10,205.85% -25.17% - Horiz. % 60.30% 5,980.10% 7,293.53% 7,283.58% 7,711.44% 74.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 0.44 2.12 1.54 0.97 0.42 1.66 1.18 -48.10% QoQ % -79.25% 37.66% 58.76% 130.95% -74.70% 40.68% - Horiz. % 37.29% 179.66% 130.51% 82.20% 35.59% 140.68% 100.00%
EPS 0.00 -0.80 0.04 -0.43 -0.03 -2.10 -0.34 - QoQ % 0.00% -2,100.00% 109.30% -1,333.33% 98.57% -517.65% - Horiz. % -0.00% 235.29% -11.76% 126.47% 8.82% 617.65% 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 0.0456 4.4802 5.3698 5.2454 5.4202 0.0518 0.0681 -23.41% QoQ % -98.98% -16.57% 2.37% -3.22% 10,363.71% -23.94% - Horiz. % 66.96% 6,578.85% 7,885.17% 7,702.50% 7,959.18% 76.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.0150 0.0150 0.0200 0.0150 0.0200 0.0300 0.0650 -
P/RPS 2.59 0.53 0.95 1.11 3.31 1.25 3.74 -21.67% QoQ % 388.68% -44.21% -14.41% -66.47% 164.80% -66.58% - Horiz. % 69.25% 14.17% 25.40% 29.68% 88.50% 33.42% 100.00%
P/EPS 463.70 -1.41 37.57 -2.49 -40.00 -0.98 -13.12 - QoQ % 32,986.53% -103.75% 1,608.84% 93.78% -3,981.63% 92.53% - Horiz. % -3,534.30% 10.75% -286.36% 18.98% 304.88% 7.47% 100.00%
EY 0.22 -71.15 2.66 -40.12 -2.50 -101.68 -7.62 - QoQ % 100.31% -2,774.81% 106.63% -1,504.80% 97.54% -1,234.38% - Horiz. % -2.89% 933.73% -34.91% 526.51% 32.81% 1,334.38% 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 0.25 0.00 0.00 0.00 0.00 0.40 0.65 -47.02% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -38.46% - Horiz. % 38.46% 0.00% 0.00% 0.00% 0.00% 61.54% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 30/12/19 30/09/19 28/06/19 22/03/19 28/12/18 02/10/18 27/06/18 -
Price 0.0100 0.0150 0.0150 0.0150 0.0200 0.0250 0.0350 -
P/RPS 1.73 0.53 0.72 1.11 3.31 1.04 2.02 -9.79% QoQ % 226.42% -26.39% -35.14% -66.47% 218.27% -48.51% - Horiz. % 85.64% 26.24% 35.64% 54.95% 163.86% 51.49% 100.00%
P/EPS 309.13 -1.41 28.18 -2.49 -40.00 -0.82 -7.06 - QoQ % 22,024.12% -105.00% 1,231.73% 93.78% -4,778.05% 88.39% - Horiz. % -4,378.61% 19.97% -399.15% 35.27% 566.57% 11.61% 100.00%
EY 0.32 -71.15 3.55 -40.12 -2.50 -122.02 -14.15 - QoQ % 100.45% -2,104.23% 108.85% -1,504.80% 97.95% -762.33% - Horiz. % -2.26% 502.83% -25.09% 283.53% 17.67% 862.33% 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 0.17 0.00 0.00 0.00 0.00 0.33 0.35 -38.13% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.71% - Horiz. % 48.57% 0.00% 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
NHB Announcement Q2 2019.pdf 
