[NEXGRAM] QoQ Cumulative Quarter Result on 2018-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 58,341 42,326 26,652 11,651 45,638 32,392 20,920 98.50% QoQ % 37.84% 58.81% 128.75% -74.47% 40.89% 54.84% - Horiz. % 278.88% 202.32% 127.40% 55.69% 218.15% 154.84% 100.00%
PBT -20,288 1,319 -166 -624 -57,581 -16,465 -6,241 119.92% QoQ % -1,638.14% 894.58% 73.40% 98.92% -249.72% -163.82% - Horiz. % 325.08% -21.13% 2.66% 10.00% 922.62% 263.82% 100.00%
Tax -1,553 38 30 37 -296 7,239 46 - QoQ % -4,186.84% 26.67% -18.92% 112.50% -104.09% 15,636.96% - Horiz. % -3,376.09% 82.61% 65.22% 80.43% -643.48% 15,736.96% 100.00%
NP -21,841 1,357 -136 -587 -57,877 -9,226 -6,195 132.18% QoQ % -1,709.51% 1,097.79% 76.83% 98.99% -527.32% -48.93% - Horiz. % 352.56% -21.90% 2.20% 9.48% 934.25% 148.93% 100.00%
NP to SH -21,913 1,074 -11,876 -963 -57,864 -9,244 -6,232 131.77% QoQ % -2,140.32% 109.04% -1,133.23% 98.34% -525.96% -48.33% - Horiz. % 351.62% -17.23% 190.56% 15.45% 928.50% 148.33% 100.00%
Tax Rate - % -2.88 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 80,182 40,969 26,788 12,238 103,515 41,618 27,115 106.43% QoQ % 95.71% 52.94% 118.89% -88.18% 148.73% 53.49% - Horiz. % 295.71% 151.09% 98.79% 45.13% 381.76% 153.49% 100.00%
Net Worth 12,339,400 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 -24.56% QoQ % -16.57% 2.37% -3.22% 10,365.28% -23.93% -99.00% - Horiz. % 65.61% 78.63% 76.81% 79.37% 0.76% 1.00% 100.00%
Dividend 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 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 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 12,339,400 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 -24.56% QoQ % -16.57% 2.37% -3.22% 10,365.28% -23.93% -99.00% - Horiz. % 65.61% 78.63% 76.81% 79.37% 0.76% 1.00% 100.00%
NOSH 2,053,144 2,017,675 1,973,625 1,926,221 1,896,876 1,865,896 1,865,896 6.60% QoQ % 1.76% 2.23% 2.46% 1.55% 1.66% 0.00% - Horiz. % 110.04% 108.13% 105.77% 103.23% 101.66% 100.00% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -37.44 % 3.21 % -0.51 % -5.04 % -126.82 % -28.48 % -29.61 % 16.98% QoQ % -1,266.35% 729.41% 89.88% 96.03% -345.29% 3.82% - Horiz. % 126.44% -10.84% 1.72% 17.02% 428.30% 96.18% 100.00%
ROE -0.18 % 0.01 % -0.08 % -0.01 % -40.57 % -4.93 % -0.03 % 231.28% QoQ % -1,900.00% 112.50% -700.00% 99.98% -722.92% -16,333.33% - Horiz. % 600.00% -33.33% 266.67% 33.33% 135,233.34% 16,433.33% 100.00%
Per Share 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 2.84 2.10 1.35 0.60 2.41 1.74 1.12 86.27% QoQ % 35.24% 55.56% 125.00% -75.10% 38.51% 55.36% - Horiz. % 253.57% 187.50% 120.54% 53.57% 215.18% 155.36% 100.00%
EPS -1.07 0.05 -0.04 -0.05 -3.05 -0.50 -0.33 119.54% QoQ % -2,240.00% 225.00% 20.00% 98.36% -510.00% -51.52% - Horiz. % 324.24% -15.15% 12.12% 15.15% 924.24% 151.52% 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 6.0100 7.3300 7.3200 7.7500 0.0752 0.1005 10.0800 -29.23% QoQ % -18.01% 0.14% -5.55% 10,205.85% -25.17% -99.00% - Horiz. % 59.62% 72.72% 72.62% 76.88% 0.75% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 2.13 1.54 0.97 0.43 1.66 1.18 0.76 99.16% QoQ % 38.31% 58.76% 125.58% -74.10% 40.68% 55.26% - Horiz. % 280.26% 202.63% 127.63% 56.58% 218.42% 155.26% 100.00%
EPS -0.80 0.04 -0.43 -0.04 -2.11 -0.34 -0.23 130.09% QoQ % -2,100.00% 109.30% -975.00% 98.10% -520.59% -47.83% - Horiz. % 347.83% -17.39% 186.96% 17.39% 917.39% 147.83% 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 4.5015 5.3953 5.2703 5.4459 0.0520 0.0684 6.8613 -24.55% QoQ % -16.57% 2.37% -3.22% 10,372.88% -23.98% -99.00% - Horiz. % 65.61% 78.63% 76.81% 79.37% 0.76% 1.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.0150 0.0200 0.0150 0.0200 0.0300 0.0650 0.0350 -
P/RPS 0.53 0.95 1.11 3.31 1.25 3.74 3.12 -69.43% QoQ % -44.21% -14.41% -66.47% 164.80% -66.58% 19.87% - Horiz. % 16.99% 30.45% 35.58% 106.09% 40.06% 119.87% 100.00%
P/EPS -1.41 37.57 -2.49 -40.00 -0.98 -13.12 -10.48 -73.84% QoQ % -103.75% 1,608.84% 93.78% -3,981.63% 92.53% -25.19% - Horiz. % 13.45% -358.49% 23.76% 381.68% 9.35% 125.19% 100.00%
EY -71.15 2.66 -40.12 -2.50 -101.68 -7.62 -9.54 283.13% QoQ % -2,774.81% 106.63% -1,504.80% 97.54% -1,234.38% 20.13% - Horiz. % 745.81% -27.88% 420.55% 26.21% 1,065.83% 79.87% 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 0.00 0.40 0.65 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -38.46% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 61.54% 100.00% -
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 28/06/19 22/03/19 28/12/18 02/10/18 27/06/18 30/03/18 -
Price 0.0150 0.0150 0.0150 0.0200 0.0250 0.0350 0.0500 -
P/RPS 0.53 0.72 1.11 3.31 1.04 2.02 4.46 -75.92% QoQ % -26.39% -35.14% -66.47% 218.27% -48.51% -54.71% - Horiz. % 11.88% 16.14% 24.89% 74.22% 23.32% 45.29% 100.00%
P/EPS -1.41 28.18 -2.49 -40.00 -0.82 -7.06 -14.97 -79.39% QoQ % -105.00% 1,231.73% 93.78% -4,778.05% 88.39% 52.84% - Horiz. % 9.42% -188.24% 16.63% 267.20% 5.48% 47.16% 100.00%
EY -71.15 3.55 -40.12 -2.50 -122.02 -14.15 -6.68 386.20% QoQ % -2,104.23% 108.85% -1,504.80% 97.95% -762.33% -111.83% - Horiz. % 1,065.12% -53.14% 600.60% 37.43% 1,826.65% 211.83% 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 0.00 0.33 0.35 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -5.71% 0.00% - Horiz. % 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 Annoucement Q1 2019.pdf 
