[NEXGRAM] YoY Cumulative Quarter Result on 2017-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Revenue 20,941 26,652 20,920 23,091 57,776 0 49,204 -15.00% YoY % -21.43% 27.40% -9.40% -60.03% 0.00% 0.00% - Horiz. % 42.56% 54.17% 42.52% 46.93% 117.42% 0.00% 100.00%
PBT -1,095 -166 -6,241 -9,190 3,801 0 3,264 - YoY % -559.64% 97.34% 32.09% -341.78% 0.00% 0.00% - Horiz. % -33.55% -5.09% -191.21% -281.56% 116.45% 0.00% 100.00%
Tax -118 30 46 43 -6 0 0 - YoY % -493.33% -34.78% 6.98% 816.67% 0.00% 0.00% - Horiz. % 1,966.67% -500.00% -766.67% -716.67% 100.00% - -
NP -1,213 -136 -6,195 -9,147 3,795 0 3,264 - YoY % -791.91% 97.80% 32.27% -341.03% 0.00% 0.00% - Horiz. % -37.16% -4.17% -189.80% -280.24% 116.27% 0.00% 100.00%
NP to SH -1,571 -11,876 -6,232 -8,488 3,385 0 1,486 - YoY % 86.77% -90.56% 26.58% -350.75% 0.00% 0.00% - Horiz. % -105.72% -799.19% -419.38% -571.20% 227.79% 0.00% 100.00%
Tax Rate - % - % - % - % 0.16 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 22,154 26,788 27,115 32,238 53,981 0 45,940 -12.96% YoY % -17.30% -1.21% -15.89% -40.28% 0.00% 0.00% - Horiz. % 48.22% 58.31% 59.02% 70.17% 117.50% 0.00% 100.00%
Net Worth 147,262 14,446,936 18,808,232 209,353 256,695 232,620 102,455 7.15% YoY % -98.98% -23.19% 8,883.96% -18.44% 10.35% 127.04% - Horiz. % 143.73% 14,100.65% 18,357.41% 204.34% 250.54% 227.04% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 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 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Net Worth 147,262 14,446,936 18,808,232 209,353 256,695 232,620 102,455 7.15% YoY % -98.98% -23.19% 8,883.96% -18.44% 10.35% 127.04% - Horiz. % 143.73% 14,100.65% 18,357.41% 204.34% 250.54% 227.04% 100.00%
NOSH 2,071,204 1,973,625 1,865,896 1,865,896 1,880,555 1,863,945 782,105 20.36% YoY % 4.94% 5.77% 0.00% -0.78% 0.89% 138.32% - Horiz. % 264.82% 252.35% 238.57% 238.57% 240.45% 238.32% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
NP Margin -5.79 % -0.51 % -29.61 % -39.61 % 6.57 % - % 6.63 % - YoY % -1,035.29% 98.28% 25.25% -702.89% 0.00% 0.00% - Horiz. % -87.33% -7.69% -446.61% -597.44% 99.10% 0.00% 100.00%
ROE -1.07 % -0.08 % -0.03 % -4.05 % 1.32 % - % 1.45 % - YoY % -1,237.50% -166.67% 99.26% -406.82% 0.00% 0.00% - Horiz. % -73.79% -5.52% -2.07% -279.31% 91.03% 0.00% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 1.01 1.35 1.12 1.24 3.07 - 6.29 -29.39% YoY % -25.19% 20.54% -9.68% -59.61% 0.00% 0.00% - Horiz. % 16.06% 21.46% 17.81% 19.71% 48.81% 0.00% 100.00%
EPS -0.08 -0.04 -0.33 -0.45 0.18 0.00 0.19 - YoY % -100.00% 87.88% 26.67% -350.00% 0.00% 0.00% - Horiz. % -42.11% -21.05% -173.68% -236.84% 94.74% 0.00% 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 0.0711 7.3200 10.0800 0.1122 0.1365 0.1248 0.1310 -10.98% YoY % -99.03% -27.38% 8,883.96% -17.80% 9.38% -4.73% - Horiz. % 54.27% 5,587.79% 7,694.66% 85.65% 104.20% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 0.47 0.60 0.47 0.52 1.31 - 1.11 -15.09% YoY % -21.67% 27.66% -9.62% -60.31% 0.00% 0.00% - Horiz. % 42.34% 54.05% 42.34% 46.85% 118.02% 0.00% 100.00%
EPS -0.04 -0.27 -0.14 -0.19 0.08 0.00 0.03 - YoY % 85.19% -92.86% 26.32% -337.50% 0.00% 0.00% - Horiz. % -133.33% -900.00% -466.67% -633.33% 266.67% 0.00% 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 0.0333 3.2710 4.2585 0.0474 0.0581 0.0527 0.0232 7.12% YoY % -98.98% -23.19% 8,884.18% -18.42% 10.25% 127.16% - Horiz. % 143.53% 14,099.14% 18,355.61% 204.31% 250.43% 227.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 -
Price 0.0150 0.0150 0.0350 0.0350 0.0750 0.0650 0.1150 -
P/RPS 1.48 1.11 3.12 2.83 2.44 0.00 1.83 -3.96% YoY % 33.33% -64.42% 10.25% 15.98% 0.00% 0.00% - Horiz. % 80.87% 60.66% 170.49% 154.64% 133.33% 0.00% 100.00%
P/EPS -19.78 -2.49 -10.48 -7.69 41.67 0.00 60.53 - YoY % -694.38% 76.24% -36.28% -118.45% 0.00% 0.00% - Horiz. % -32.68% -4.11% -17.31% -12.70% 68.84% 0.00% 100.00%
EY -5.06 -40.12 -9.54 -13.00 2.40 0.00 1.65 - YoY % 87.39% -320.55% 26.62% -641.67% 0.00% 0.00% - Horiz. % -306.67% -2,431.52% -578.18% -787.88% 145.45% 0.00% 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 0.00 0.31 0.55 0.52 0.88 -23.87% YoY % 0.00% 0.00% 0.00% -43.64% 5.77% -40.91% - Horiz. % 23.86% 0.00% 0.00% 35.23% 62.50% 59.09% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 30/03/20 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 -
Price 0.0050 0.0150 0.0500 0.0550 0.0950 0.0600 0.0700 -
P/RPS 0.49 1.11 4.46 4.44 3.09 0.00 1.11 -14.41% YoY % -55.86% -75.11% 0.45% 43.69% 0.00% 0.00% - Horiz. % 44.14% 100.00% 401.80% 400.00% 278.38% 0.00% 100.00%
P/EPS -6.59 -2.49 -14.97 -12.09 52.78 0.00 36.84 - YoY % -164.66% 83.37% -23.82% -122.91% 0.00% 0.00% - Horiz. % -17.89% -6.76% -40.64% -32.82% 143.27% 0.00% 100.00%
EY -15.17 -40.12 -6.68 -8.27 1.89 0.00 2.71 - YoY % 62.19% -500.60% 19.23% -537.57% 0.00% 0.00% - Horiz. % -559.78% -1,480.44% -246.49% -305.17% 69.74% 0.00% 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 0.07 0.00 0.00 0.49 0.70 0.48 0.53 -31.97% YoY % 0.00% 0.00% 0.00% -30.00% 45.83% -9.43% - Horiz. % 13.21% 0.00% 0.00% 92.45% 132.08% 90.57% 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
Nexgram - 2nd Quarter Result.pdf 
