[NEXGRAM] YoY Annualized Quarter Result on 2019-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Revenue 33,917 56,434 43,189 46,136 105,378 154,660 106,528 -16.73% YoY % -39.90% 30.67% -6.39% -56.22% -31.86% 45.18% - Horiz. % 31.84% 52.98% 40.54% 43.31% 98.92% 145.18% 100.00%
PBT -3,053 1,758 -21,953 -12,834 26,213 10,592 6,768 - YoY % -273.62% 108.01% -71.05% -148.96% 147.48% 56.50% - Horiz. % -45.11% 25.99% -324.37% -189.64% 387.31% 156.50% 100.00%
Tax -148 50 9,652 -53 -180 -4 -8 59.50% YoY % -392.10% -99.48% 18,197.27% 70.37% -4,400.00% 50.00% - Horiz. % 1,850.00% -633.34% -120,650.00% 666.67% 2,250.00% 50.00% 100.00%
NP -3,201 1,809 -12,301 -12,888 26,033 10,588 6,760 - YoY % -276.93% 114.71% 4.55% -149.51% 145.88% 56.63% - Horiz. % -47.36% 26.77% -181.97% -190.65% 385.11% 156.63% 100.00%
NP to SH -3,094 1,432 -12,325 -11,686 25,881 6,530 6,786 - YoY % -316.11% 111.62% -5.46% -145.15% 296.31% -3.77% - Horiz. % -45.60% 21.10% -181.61% -172.20% 381.36% 96.23% 100.00%
Tax Rate - % -2.88 % - % - % 0.69 % 0.04 % 0.12 % - YoY % 0.00% 0.00% 0.00% 0.00% 1,625.00% -66.67% - Horiz. % 0.00% -2,400.00% 0.00% 0.00% 575.00% 33.33% 100.00%
Total Cost 37,118 54,625 55,490 59,024 79,345 144,072 99,768 -14.63% YoY % -32.05% -1.56% -5.99% -25.61% -44.93% 44.41% - Horiz. % 37.20% 54.75% 55.62% 59.16% 79.53% 144.41% 100.00%
Net Worth 148,919 14,789,558 187,522 208,234 229,590 195,775 184,737 -3.39% YoY % -98.99% 7,786.82% -9.95% -9.30% 17.27% 5.98% - Horiz. % 80.61% 8,005.73% 101.51% 112.72% 124.28% 105.98% 100.00%
Dividend 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Net Worth 148,919 14,789,558 187,522 208,234 229,590 195,775 184,737 -3.39% YoY % -98.99% 7,786.82% -9.95% -9.30% 17.27% 5.98% - Horiz. % 80.61% 8,005.73% 101.51% 112.72% 124.28% 105.98% 100.00%
NOSH 2,071,204 2,017,675 1,865,896 1,865,896 1,868,110 1,440,588 748,529 17.69% YoY % 2.65% 8.13% 0.00% -0.12% 29.68% 92.46% - Horiz. % 276.70% 269.55% 249.27% 249.27% 249.57% 192.46% 100.00%
Ratio Analysis 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
NP Margin -9.44 % 3.21 % -28.48 % -27.93 % 24.70 % 6.85 % 6.35 % - YoY % -394.08% 111.27% -1.97% -213.08% 260.58% 7.87% - Horiz. % -148.66% 50.55% -448.50% -439.84% 388.98% 107.87% 100.00%
ROE -2.08 % 0.01 % -6.57 % -5.61 % 11.27 % 3.34 % 3.67 % - YoY % -20,900.00% 100.15% -17.11% -149.78% 237.43% -8.99% - Horiz. % -56.68% 0.27% -179.02% -152.86% 307.08% 91.01% 100.00%
Per Share 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
RPS 1.64 2.80 2.31 2.47 5.64 10.74 14.23 -29.23% YoY % -41.43% 21.21% -6.48% -56.21% -47.49% -24.53% - Horiz. % 11.52% 19.68% 16.23% 17.36% 39.63% 75.47% 100.00%
EPS -0.15 0.07 -0.67 -0.63 1.39 0.45 0.91 - YoY % -314.29% 110.45% -6.35% -145.32% 208.89% -50.55% - Horiz. % -16.48% 7.69% -73.63% -69.23% 152.75% 49.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0719 7.3300 0.1005 0.1116 0.1229 0.1359 0.2468 -17.91% YoY % -99.02% 7,193.53% -9.95% -9.19% -9.57% -44.94% - Horiz. % 29.13% 2,970.02% 40.72% 45.22% 49.80% 55.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
RPS 1.23 2.05 1.57 1.68 3.83 5.62 3.87 -16.76% YoY % -40.00% 30.57% -6.55% -56.14% -31.85% 45.22% - Horiz. % 31.78% 52.97% 40.57% 43.41% 98.97% 145.22% 100.00%
EPS -0.11 0.05 -0.45 -0.42 0.94 0.24 0.25 - YoY % -320.00% 111.11% -7.14% -144.68% 291.67% -4.00% - Horiz. % -44.00% 20.00% -180.00% -168.00% 376.00% 96.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0541 5.3698 0.0681 0.0756 0.0834 0.0711 0.0671 -3.39% YoY % -98.99% 7,785.17% -9.92% -9.35% 17.30% 5.96% - Horiz. % 80.63% 8,002.68% 101.49% 112.67% 124.29% 105.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 -
Price 0.0150 0.0200 0.0650 0.0450 0.0550 0.0750 0.0800 -
P/RPS 0.92 0.72 2.81 1.82 0.98 0.70 0.56 8.27% YoY % 27.78% -74.38% 54.40% 85.71% 40.00% 25.00% - Horiz. % 164.29% 128.57% 501.79% 325.00% 175.00% 125.00% 100.00%
P/EPS -10.04 28.18 -9.84 -7.18 3.97 16.54 8.82 - YoY % -135.63% 386.38% -37.05% -280.86% -76.00% 87.53% - Horiz. % -113.83% 319.50% -111.56% -81.41% 45.01% 187.53% 100.00%
EY -9.96 3.55 -10.16 -13.92 25.19 6.04 11.33 - YoY % -380.56% 134.94% 27.01% -155.26% 317.05% -46.69% - Horiz. % -87.91% 31.33% -89.67% -122.86% 222.33% 53.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.00 0.65 0.40 0.45 0.55 0.32 -6.52% YoY % 0.00% 0.00% 62.50% -11.11% -18.18% 71.88% - Horiz. % 65.62% 0.00% 203.12% 125.00% 140.62% 171.88% 100.00%
Price Multiplier on Announcement Date 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 CAGR
Date 30/06/20 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 -
Price 0.0250 0.0150 0.0350 0.0450 0.0550 0.1150 0.1300 -
P/RPS 1.53 0.54 1.51 1.82 0.98 1.07 0.91 8.67% YoY % 183.33% -64.24% -17.03% 85.71% -8.41% 17.58% - Horiz. % 168.13% 59.34% 165.93% 200.00% 107.69% 117.58% 100.00%
P/EPS -16.73 21.13 -5.30 -7.18 3.97 25.37 14.34 - YoY % -179.18% 498.68% 26.18% -280.86% -84.35% 76.92% - Horiz. % -116.67% 147.35% -36.96% -50.07% 27.68% 176.92% 100.00%
EY -5.98 4.73 -18.87 -13.92 25.19 3.94 6.97 - YoY % -226.43% 125.07% -35.56% -155.26% 539.34% -43.47% - Horiz. % -85.80% 67.86% -270.73% -199.71% 361.41% 56.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.35 0.00 0.35 0.40 0.45 0.85 0.53 -6.42% YoY % 0.00% 0.00% -12.50% -11.11% -47.06% 60.38% - Horiz. % 66.04% 0.00% 66.04% 75.47% 84.91% 160.38% 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 2019.pdf 
