[NEXGRAM] QoQ TTM Result on 2017-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 50,992 50,312 53,163 44,174 46,205 61,723 79,298 -25.44% QoQ % 1.35% -5.36% 20.35% -4.40% -25.14% -22.16% - Horiz. % 64.30% 63.45% 67.04% 55.71% 58.27% 77.84% 100.00%
PBT -8,413 -11,490 -11,363 -22,441 -27,026 4,044 10,527 - QoQ % 26.78% -1.12% 49.37% 16.97% -768.30% -61.58% - Horiz. % -79.92% -109.15% -107.94% -213.18% -256.73% 38.42% 100.00%
Tax -5,487 -5,480 -5,488 246 365 200 162 - QoQ % -0.13% 0.15% -2,330.89% -32.60% 82.50% 23.46% - Horiz. % -3,387.04% -3,382.72% -3,387.65% 151.85% 225.31% 123.46% 100.00%
NP -13,900 -16,970 -16,851 -22,195 -26,661 4,244 10,689 - QoQ % 18.09% -0.71% 24.08% 16.75% -728.20% -60.30% - Horiz. % -130.04% -158.76% -157.65% -207.64% -249.42% 39.70% 100.00%
NP to SH -13,933 -16,786 -16,190 -20,483 -24,913 5,288 11,488 - QoQ % 17.00% -3.68% 20.96% 17.78% -571.12% -53.97% - Horiz. % -121.28% -146.12% -140.93% -178.30% -216.86% 46.03% 100.00%
Tax Rate - % - % - % - % - % -4.95 % -1.54 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -221.43% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 321.43% 100.00%
Total Cost 64,892 67,282 70,014 66,369 72,866 57,479 68,609 -3.64% QoQ % -3.55% -3.90% 5.49% -8.92% 26.77% -16.22% - Horiz. % 94.58% 98.07% 102.05% 96.74% 106.20% 83.78% 100.00%
Net Worth 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 -9.09% QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.01% - Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 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 0 0 0 0 0 0 0 - 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 21,706,200 -9.09% QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.01% - Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,860,000 0.21% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% - Horiz. % 100.32% 100.32% 100.32% 100.32% 100.32% 100.32% 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 -27.26 % -33.73 % -31.70 % -50.24 % -57.70 % 6.88 % 13.48 % - QoQ % 19.18% -6.40% 36.90% 12.93% -938.66% -48.96% - Horiz. % -202.23% -250.22% -235.16% -372.70% -428.04% 51.04% 100.00%
ROE -0.07 % -0.09 % -0.08 % -9.84 % -11.90 % 2.47 % 0.05 % - QoQ % 22.22% -12.50% 99.19% 17.31% -581.78% 4,840.00% - Horiz. % -140.00% -180.00% -160.00% -19,680.00% -23,800.00% 4,940.00% 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 2.73 2.70 2.85 2.37 2.48 3.31 4.26 -25.61% QoQ % 1.11% -5.26% 20.25% -4.44% -25.08% -22.30% - Horiz. % 64.08% 63.38% 66.90% 55.63% 58.22% 77.70% 100.00%
EPS -0.75 -0.90 -0.87 -1.10 -1.34 0.28 0.62 - QoQ % 16.67% -3.45% 20.91% 17.91% -578.57% -54.84% - Horiz. % -120.97% -145.16% -140.32% -177.42% -216.13% 45.16% 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 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 - 2,071,204 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 2.46 2.43 2.57 2.13 2.23 2.98 3.83 -25.50% QoQ % 1.23% -5.45% 20.66% -4.48% -25.17% -22.19% - Horiz. % 64.23% 63.45% 67.10% 55.61% 58.22% 77.81% 100.00%
EPS -0.67 -0.81 -0.78 -0.99 -1.20 0.26 0.55 - QoQ % 17.28% -3.85% 21.21% 17.50% -561.54% -52.73% - Horiz. % -121.82% -147.27% -141.82% -180.00% -218.18% 47.27% 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 9.0808 9.3691 9.5853 0.1005 0.1011 0.1034 10.4800 -9.09% QoQ % -3.08% -2.26% 9,437.61% -0.59% -2.22% -99.01% - Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 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 1.28 1.30 1.40 1.90 1.41 1.36 1.17 6.16% QoQ % -1.54% -7.14% -26.32% 34.75% 3.68% 16.24% - Horiz. % 109.40% 111.11% 119.66% 162.39% 120.51% 116.24% 100.00%
P/EPS -4.69 -3.89 -4.61 -4.10 -2.62 15.88 8.10 - QoQ % -20.57% 15.62% -12.44% -56.49% -116.50% 96.05% - Horiz. % -57.90% -48.02% -56.91% -50.62% -32.35% 196.05% 100.00%
EY -21.33 -25.70 -21.69 -24.39 -38.15 6.30 12.35 - QoQ % 17.00% -18.49% 11.07% 36.07% -705.56% -48.99% - Horiz. % -172.71% -208.10% -175.63% -197.49% -308.91% 51.01% 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 1.83 1.30 1.40 1.90 2.22 1.36 1.06 43.77% QoQ % 40.77% -7.14% -26.32% -14.41% 63.24% 28.30% - Horiz. % 172.64% 122.64% 132.08% 179.25% 209.43% 128.30% 100.00%
P/EPS -6.70 -3.89 -4.61 -4.10 -4.12 15.88 7.29 - QoQ % -72.24% 15.62% -12.44% 0.49% -125.94% 117.83% - Horiz. % -91.91% -53.36% -63.24% -56.24% -56.52% 217.83% 100.00%
EY -14.93 -25.70 -21.69 -24.39 -24.28 6.30 13.73 - QoQ % 41.91% -18.49% 11.07% -0.45% -485.40% -54.12% - Horiz. % -108.74% -187.18% -157.98% -177.64% -176.84% 45.88% 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 
