[NEXGRAM] YoY Cumulative Quarter Result on 2019-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 42,326 32,392 34,602 96,597 115,995 79,896 53,168 -3.59% YoY % 30.67% -6.39% -64.18% -16.72% 45.18% 50.27% - Horiz. % 79.61% 60.92% 65.08% 181.68% 218.17% 150.27% 100.00%
PBT 1,319 -16,465 -9,626 24,029 7,944 5,076 4,666 -18.31% YoY % 108.01% -71.05% -140.06% 202.48% 56.50% 8.79% - Horiz. % 28.27% -352.87% -206.30% 514.98% 170.25% 108.79% 100.00%
Tax 38 7,239 -40 -165 -3 -6 24 7.63% YoY % -99.48% 18,197.50% 75.76% -5,400.00% 50.00% -125.00% - Horiz. % 158.33% 30,162.50% -166.67% -687.50% -12.50% -25.00% 100.00%
NP 1,357 -9,226 -9,666 23,864 7,941 5,070 4,690 -18.01% YoY % 114.71% 4.55% -140.50% 200.52% 56.63% 8.10% - Horiz. % 28.93% -196.72% -206.10% 508.83% 169.32% 108.10% 100.00%
NP to SH 1,074 -9,244 -8,765 23,725 4,898 5,090 4,658 -20.93% YoY % 111.62% -5.46% -136.94% 384.38% -3.77% 9.27% - Horiz. % 23.06% -198.45% -188.17% 509.34% 105.15% 109.27% 100.00%
Tax Rate -2.88 % - % - % 0.69 % 0.04 % 0.12 % -0.51 % 31.93% YoY % 0.00% 0.00% 0.00% 1,625.00% -66.67% 123.53% - Horiz. % 564.71% 0.00% 0.00% -135.29% -7.84% -23.53% 100.00%
Total Cost 40,969 41,618 44,268 72,733 108,054 74,826 48,478 -2.66% YoY % -1.56% -5.99% -39.14% -32.69% 44.41% 54.35% - Horiz. % 84.51% 85.85% 91.32% 150.03% 222.89% 154.35% 100.00%
Net Worth 14,789,558 187,522 208,234 229,590 195,775 184,737 100,294 122.42% YoY % 7,786.82% -9.95% -9.30% 17.27% 5.98% 84.19% - Horiz. % 14,746.15% 186.97% 207.62% 228.92% 195.20% 184.19% 100.00%
Dividend 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 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 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 14,789,558 187,522 208,234 229,590 195,775 184,737 100,294 122.42% YoY % 7,786.82% -9.95% -9.30% 17.27% 5.98% 84.19% - Horiz. % 14,746.15% 186.97% 207.62% 228.92% 195.20% 184.19% 100.00%
NOSH 2,017,675 1,865,896 1,865,896 1,868,110 1,440,588 748,529 589,620 21.77% YoY % 8.13% 0.00% -0.12% 29.68% 92.46% 26.95% - Horiz. % 342.20% 316.46% 316.46% 316.83% 244.32% 126.95% 100.00%
Ratio Analysis 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 3.21 % -28.48 % -27.93 % 24.70 % 6.85 % 6.35 % 8.82 % -14.94% YoY % 111.27% -1.97% -213.08% 260.58% 7.87% -28.00% - Horiz. % 36.39% -322.90% -316.67% 280.05% 77.66% 72.00% 100.00%
ROE 0.01 % -4.93 % -4.21 % 10.33 % 2.50 % 2.76 % 4.64 % -62.58% YoY % 100.20% -17.10% -140.76% 313.20% -9.42% -40.52% - Horiz. % 0.22% -106.25% -90.73% 222.63% 53.88% 59.48% 100.00%
Per Share 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 2.10 1.74 1.85 5.17 8.05 10.67 9.02 -20.81% YoY % 20.69% -5.95% -64.22% -35.78% -24.55% 18.29% - Horiz. % 23.28% 19.29% 20.51% 57.32% 89.25% 118.29% 100.00%
EPS 0.05 -0.50 -0.47 1.27 0.34 0.68 0.79 -35.71% YoY % 110.00% -6.38% -137.01% 273.53% -50.00% -13.92% - Horiz. % 6.33% -63.29% -59.49% 160.76% 43.04% 86.08% 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 7.3300 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 82.66% YoY % 7,193.53% -9.95% -9.19% -9.57% -44.94% 45.09% - Horiz. % 4,309.23% 59.08% 65.61% 72.25% 79.89% 145.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 2.04 1.56 1.67 4.66 5.60 3.86 2.57 -3.63% YoY % 30.77% -6.59% -64.16% -16.79% 45.08% 50.19% - Horiz. % 79.38% 60.70% 64.98% 181.32% 217.90% 150.19% 100.00%
EPS 0.05 -0.45 -0.42 1.15 0.24 0.25 0.22 -21.12% YoY % 111.11% -7.14% -136.52% 379.17% -4.00% 13.64% - Horiz. % 22.73% -204.55% -190.91% 522.73% 109.09% 113.64% 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 7.1406 0.0905 0.1005 0.1108 0.0945 0.0892 0.0484 122.44% YoY % 7,790.17% -9.95% -9.30% 17.25% 5.94% 84.30% - Horiz. % 14,753.31% 186.98% 207.64% 228.93% 195.25% 184.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 -
Price 0.0200 0.0650 0.0450 0.0550 0.0750 0.0800 0.0950 -
P/RPS 0.95 3.74 2.43 1.06 0.93 0.75 1.05 -1.59% YoY % -74.60% 53.91% 129.25% 13.98% 24.00% -28.57% - Horiz. % 90.48% 356.19% 231.43% 100.95% 88.57% 71.43% 100.00%
P/EPS 37.57 -13.12 -9.58 4.33 22.06 11.76 12.03 20.00% YoY % 386.36% -36.95% -321.25% -80.37% 87.59% -2.24% - Horiz. % 312.30% -109.06% -79.63% 35.99% 183.37% 97.76% 100.00%
EY 2.66 -7.62 -10.44 23.09 4.53 8.50 8.32 -16.69% YoY % 134.91% 27.01% -145.21% 409.71% -46.71% 2.16% - Horiz. % 31.97% -91.59% -125.48% 277.52% 54.45% 102.16% 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 0.00 0.65 0.40 0.45 0.55 0.32 0.56 - YoY % 0.00% 62.50% -11.11% -18.18% 71.88% -42.86% - Horiz. % 0.00% 116.07% 71.43% 80.36% 98.21% 57.14% 100.00%
Price Multiplier on Announcement Date 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 -
Price 0.0150 0.0350 0.0450 0.0550 0.1150 0.1300 0.0850 -
P/RPS 0.72 2.02 2.43 1.06 1.43 1.22 0.94 -4.18% YoY % -64.36% -16.87% 129.25% -25.87% 17.21% 29.79% - Horiz. % 76.60% 214.89% 258.51% 112.77% 152.13% 129.79% 100.00%
P/EPS 28.18 -7.06 -9.58 4.33 33.82 19.12 10.76 16.66% YoY % 499.15% 26.30% -321.25% -87.20% 76.88% 77.70% - Horiz. % 261.90% -65.61% -89.03% 40.24% 314.31% 177.70% 100.00%
EY 3.55 -14.15 -10.44 23.09 2.96 5.23 9.29 -14.27% YoY % 125.09% -35.54% -145.21% 680.07% -43.40% -43.70% - Horiz. % 38.21% -152.31% -112.38% 248.55% 31.86% 56.30% 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 0.00 0.35 0.40 0.45 0.85 0.53 0.50 - YoY % 0.00% -12.50% -11.11% -47.06% 60.38% 6.00% - Horiz. % 0.00% 70.00% 80.00% 90.00% 170.00% 106.00% 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 
