[NEXGRAM] YoY Cumulative Quarter Result on 2015-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 26,652 20,920 23,091 57,776 49,204 52,063 34,166 -3.89% YoY % 27.40% -9.40% -60.03% 17.42% -5.49% 52.38% - Horiz. % 78.01% 61.23% 67.58% 169.10% 144.01% 152.38% 100.00%
PBT -166 -6,241 -9,190 3,801 3,264 2,874 2,792 - YoY % 97.34% 32.09% -341.78% 16.45% 13.57% 2.94% - Horiz. % -5.95% -223.53% -329.15% 136.14% 116.91% 102.94% 100.00%
Tax 30 46 43 -6 0 0 23 4.34% YoY % -34.78% 6.98% 816.67% 0.00% 0.00% 0.00% - Horiz. % 130.43% 200.00% 186.96% -26.09% 0.00% 0.00% 100.00%
NP -136 -6,195 -9,147 3,795 3,264 2,874 2,815 - YoY % 97.80% 32.27% -341.03% 16.27% 13.57% 2.10% - Horiz. % -4.83% -220.07% -324.94% 134.81% 115.95% 102.10% 100.00%
NP to SH -11,876 -6,232 -8,488 3,385 1,486 2,900 2,712 - YoY % -90.56% 26.58% -350.75% 127.79% -48.76% 6.93% - Horiz. % -437.91% -229.79% -312.98% 124.82% 54.79% 106.93% 100.00%
Tax Rate - % - % - % 0.16 % - % - % -0.82 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% -19.51% 0.00% 0.00% 100.00%
Total Cost 26,788 27,115 32,238 53,981 45,940 49,189 31,351 -2.48% YoY % -1.21% -15.89% -40.28% 17.50% -6.61% 56.90% - Horiz. % 85.45% 86.49% 102.83% 172.18% 146.53% 156.90% 100.00%
Net Worth 14,446,936 18,808,232 209,353 256,695 102,455 129,247 77,177 130.83% YoY % -23.19% 8,883.96% -18.44% 150.54% -20.73% 67.47% - Horiz. % 18,719.21% 24,370.23% 271.26% 332.61% 132.75% 167.47% 100.00%
Dividend 31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 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 31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 14,446,936 18,808,232 209,353 256,695 102,455 129,247 77,177 130.83% YoY % -23.19% 8,883.96% -18.44% 150.54% -20.73% 67.47% - Horiz. % 18,719.21% 24,370.23% 271.26% 332.61% 132.75% 167.47% 100.00%
NOSH 1,973,625 1,865,896 1,865,896 1,880,555 782,105 659,090 459,661 26.23% YoY % 5.77% 0.00% -0.78% 140.45% 18.66% 43.39% - Horiz. % 429.37% 405.93% 405.93% 409.12% 170.15% 143.39% 100.00%
Ratio Analysis 31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -0.51 % -29.61 % -39.61 % 6.57 % 6.63 % 5.52 % 8.24 % - YoY % 98.28% 25.25% -702.89% -0.90% 20.11% -33.01% - Horiz. % -6.19% -359.34% -480.70% 79.73% 80.46% 66.99% 100.00%
ROE -0.08 % -0.03 % -4.05 % 1.32 % 1.45 % 2.24 % 3.51 % - YoY % -166.67% 99.26% -406.82% -8.97% -35.27% -36.18% - Horiz. % -2.28% -0.85% -115.38% 37.61% 41.31% 63.82% 100.00%
Per Share 31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.35 1.12 1.24 3.07 6.29 7.90 7.43 -23.86% YoY % 20.54% -9.68% -59.61% -51.19% -20.38% 6.33% - Horiz. % 18.17% 15.07% 16.69% 41.32% 84.66% 106.33% 100.00%
EPS -0.04 -0.33 -0.45 0.18 0.19 0.44 0.59 - YoY % 87.88% 26.67% -350.00% -5.26% -56.82% -25.42% - Horiz. % -6.78% -55.93% -76.27% 30.51% 32.20% 74.58% 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 7.3200 10.0800 0.1122 0.1365 0.1310 0.1961 0.1679 82.86% YoY % -27.38% 8,883.96% -17.80% 4.20% -33.20% 16.80% - Horiz. % 4,359.74% 6,003.57% 66.83% 81.30% 78.02% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.97 0.76 0.84 2.11 1.79 1.90 1.25 -3.97% YoY % 27.63% -9.52% -60.19% 17.88% -5.79% 52.00% - Horiz. % 77.60% 60.80% 67.20% 168.80% 143.20% 152.00% 100.00%
EPS -0.43 -0.23 -0.31 0.12 0.05 0.11 0.10 - YoY % -86.96% 25.81% -358.33% 140.00% -54.55% 10.00% - Horiz. % -430.00% -230.00% -310.00% 120.00% 50.00% 110.00% 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 5.2703 6.8613 0.0764 0.0936 0.0374 0.0471 0.0282 130.77% YoY % -23.19% 8,880.76% -18.38% 150.27% -20.59% 67.02% - Horiz. % 18,689.01% 24,330.85% 270.92% 331.91% 132.62% 167.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/01/19 30/01/18 31/01/17 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.0150 0.0350 0.0350 0.0750 0.1150 0.0900 0.1200 -
P/RPS 1.11 3.12 2.83 2.44 1.83 1.14 1.61 -5.77% YoY % -64.42% 10.25% 15.98% 33.33% 60.53% -29.19% - Horiz. % 68.94% 193.79% 175.78% 151.55% 113.66% 70.81% 100.00%
P/EPS -2.49 -10.48 -7.69 41.67 60.53 20.45 20.34 - YoY % 76.24% -36.28% -118.45% -31.16% 195.99% 0.54% - Horiz. % -12.24% -51.52% -37.81% 204.87% 297.59% 100.54% 100.00%
EY -40.12 -9.54 -13.00 2.40 1.65 4.89 4.92 - YoY % -320.55% 26.62% -641.67% 45.45% -66.26% -0.61% - Horiz. % -815.45% -193.90% -264.23% 48.78% 33.54% 99.39% 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 0.00 0.31 0.55 0.88 0.46 0.71 - YoY % 0.00% 0.00% -43.64% -37.50% 91.30% -35.21% - Horiz. % 0.00% 0.00% 43.66% 77.46% 123.94% 64.79% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 22/03/19 30/03/18 31/03/17 31/12/15 30/12/14 26/12/13 24/12/12 -
Price 0.0150 0.0500 0.0550 0.0950 0.0700 0.0750 0.1000 -
P/RPS 1.11 4.46 4.44 3.09 1.11 0.95 1.35 -3.08% YoY % -75.11% 0.45% 43.69% 178.38% 16.84% -29.63% - Horiz. % 82.22% 330.37% 328.89% 228.89% 82.22% 70.37% 100.00%
P/EPS -2.49 -14.97 -12.09 52.78 36.84 17.05 16.95 - YoY % 83.37% -23.82% -122.91% 43.27% 116.07% 0.59% - Horiz. % -14.69% -88.32% -71.33% 311.39% 217.35% 100.59% 100.00%
EY -40.12 -6.68 -8.27 1.89 2.71 5.87 5.90 - YoY % -500.60% 19.23% -537.57% -30.26% -53.83% -0.51% - Horiz. % -680.00% -113.22% -140.17% 32.03% 45.93% 99.49% 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 0.00 0.49 0.70 0.53 0.38 0.60 - YoY % 0.00% 0.00% -30.00% 32.08% 39.47% -36.67% - Horiz. % 0.00% 0.00% 81.67% 116.67% 88.33% 63.33% 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
Attachment - 2nd Quarter Results (311015).pdf 
