[NEXGRAM] QoQ TTM Result on 2019-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 41,453 52,630 58,693 58,341 55,572 51,370 46,708 -7.66% QoQ % -21.24% -10.33% 0.60% 4.98% 8.18% 9.98% - Horiz. % 88.75% 112.68% 125.66% 124.91% 118.98% 109.98% 100.00%
PBT -23,897 -21,217 -19,187 -20,288 -39,797 -51,506 -55,820 -43.23% QoQ % -12.63% -10.58% 5.43% 49.02% 22.73% 7.73% - Horiz. % 42.81% 38.01% 34.37% 36.35% 71.30% 92.27% 100.00%
Tax -1,704 -1,703 -1,568 -1,554 -7,497 -312 -306 214.50% QoQ % -0.06% -8.61% -0.90% 79.27% -2,302.88% -1.96% - Horiz. % 556.86% 556.54% 512.42% 507.84% 2,450.00% 101.96% 100.00%
NP -25,601 -22,920 -20,755 -21,842 -47,294 -51,818 -56,126 -40.77% QoQ % -11.70% -10.43% 4.98% 53.82% 8.73% 7.68% - Horiz. % 45.61% 40.84% 36.98% 38.92% 84.26% 92.32% 100.00%
NP to SH -25,214 -22,773 -26,215 -27,245 -52,878 -57,675 -55,929 -41.23% QoQ % -10.72% 13.13% 3.78% 48.48% 8.32% -3.12% - Horiz. % 45.08% 40.72% 46.87% 48.71% 94.54% 103.12% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 67,054 75,550 79,448 80,183 102,866 103,188 102,834 -24.82% QoQ % -11.25% -4.91% -0.92% -22.05% -0.31% 0.34% - Horiz. % 65.21% 73.47% 77.26% 77.97% 100.03% 100.34% 100.00%
Net Worth 148,919 147,262 125,514 12,339,400 14,789,558 14,446,936 14,928,214 -95.38% QoQ % 1.13% 17.33% -98.98% -16.57% 2.37% -3.22% - Horiz. % 1.00% 0.99% 0.84% 82.66% 99.07% 96.78% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 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 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 148,919 147,262 125,514 12,339,400 14,789,558 14,446,936 14,928,214 -95.38% QoQ % 1.13% 17.33% -98.98% -16.57% 2.37% -3.22% - Horiz. % 1.00% 0.99% 0.84% 82.66% 99.07% 96.78% 100.00%
NOSH 2,071,204 2,071,204 2,071,204 2,053,144 2,017,675 1,973,625 1,926,221 4.96% QoQ % 0.00% 0.00% 0.88% 1.76% 2.23% 2.46% - Horiz. % 107.53% 107.53% 107.53% 106.59% 104.75% 102.46% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -61.76 % -43.55 % -35.36 % -37.44 % -85.10 % -100.87 % -120.16 % -35.86% QoQ % -41.81% -23.16% 5.56% 56.00% 15.63% 16.05% - Horiz. % 51.40% 36.24% 29.43% 31.16% 70.82% 83.95% 100.00%
ROE -16.93 % -15.46 % -20.89 % -0.22 % -0.36 % -0.40 % -0.37 % 1,182.28% QoQ % -9.51% 25.99% -9,395.45% 38.89% 10.00% -8.11% - Horiz. % 4,575.68% 4,178.38% 5,645.95% 59.46% 97.30% 108.11% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 2.00 2.54 2.83 2.84 2.75 2.60 2.42 -11.94% QoQ % -21.26% -10.25% -0.35% 3.27% 5.77% 7.44% - Horiz. % 82.64% 104.96% 116.94% 117.36% 113.64% 107.44% 100.00%
EPS -1.22 -1.10 -1.27 -1.33 -2.62 -2.92 -2.90 -43.89% QoQ % -10.91% 13.39% 4.51% 49.24% 10.27% -0.69% - Horiz. % 42.07% 37.93% 43.79% 45.86% 90.34% 100.69% 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 0.0719 0.0711 0.0606 6.0100 7.3300 7.3200 7.7500 -95.60% QoQ % 1.13% 17.33% -98.99% -18.01% 0.14% -5.55% - Horiz. % 0.93% 0.92% 0.78% 77.55% 94.58% 94.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 1.51 1.92 2.14 2.13 2.03 1.87 1.70 -7.60% QoQ % -21.35% -10.28% 0.47% 4.93% 8.56% 10.00% - Horiz. % 88.82% 112.94% 125.88% 125.29% 119.41% 110.00% 100.00%
EPS -0.92 -0.83 -0.96 -0.99 -1.93 -2.10 -2.04 -41.22% QoQ % -10.84% 13.54% 3.03% 48.70% 8.10% -2.94% - Horiz. % 45.10% 40.69% 47.06% 48.53% 94.61% 102.94% 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 0.0543 0.0537 0.0458 4.5015 5.3953 5.2703 5.4459 -95.38% QoQ % 1.12% 17.25% -98.98% -16.57% 2.37% -3.22% - Horiz. % 1.00% 0.99% 0.84% 82.66% 99.07% 96.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.0150 0.0150 0.0150 0.0150 0.0200 0.0150 0.0200 -
P/RPS 0.75 0.59 0.53 0.53 0.73 0.58 0.82 -5.78% QoQ % 27.12% 11.32% 0.00% -27.40% 25.86% -29.27% - Horiz. % 91.46% 71.95% 64.63% 64.63% 89.02% 70.73% 100.00%
P/EPS -1.23 -1.36 -1.19 -1.13 -0.76 -0.51 -0.69 47.07% QoQ % 9.56% -14.29% -5.31% -48.68% -49.02% 26.09% - Horiz. % 178.26% 197.10% 172.46% 163.77% 110.14% 73.91% 100.00%
EY -81.16 -73.30 -84.38 -88.47 -131.04 -194.82 -145.18 -32.16% QoQ % -10.72% 13.13% 4.62% 32.49% 32.74% -34.19% - Horiz. % 55.90% 50.49% 58.12% 60.94% 90.26% 134.19% 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 0.21 0.21 0.25 0.00 0.00 0.00 0.00 - QoQ % 0.00% -16.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 84.00% 84.00% 100.00% - - - -
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/06/20 30/03/20 30/12/19 30/09/19 28/06/19 22/03/19 28/12/18 -
Price 0.0250 0.0050 0.0100 0.0150 0.0150 0.0150 0.0200 -
P/RPS 1.25 0.20 0.35 0.53 0.54 0.58 0.82 32.49% QoQ % 525.00% -42.86% -33.96% -1.85% -6.90% -29.27% - Horiz. % 152.44% 24.39% 42.68% 64.63% 65.85% 70.73% 100.00%
P/EPS -2.05 -0.45 -0.79 -1.13 -0.57 -0.51 -0.69 106.80% QoQ % -355.56% 43.04% 30.09% -98.25% -11.76% 26.09% - Horiz. % 297.10% 65.22% 114.49% 163.77% 82.61% 73.91% 100.00%
EY -48.69 -219.90 -126.57 -88.47 -174.72 -194.82 -145.18 -51.76% QoQ % 77.86% -73.74% -43.07% 49.36% 10.32% -34.19% - Horiz. % 33.54% 151.47% 87.18% 60.94% 120.35% 134.19% 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 0.35 0.07 0.17 0.00 0.00 0.00 0.00 - QoQ % 400.00% -58.82% 0.00% 0.00% 0.00% 0.00% - Horiz. % 205.88% 41.18% 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 Q4 Announcement.pdf 
