[NEXGRAM] YoY Quarter Result on 2016-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 10,339 9,659 25,177 24,975 27,084 17,558 14,872 -5.64% YoY % 7.04% -61.64% 0.81% -7.79% 54.25% 18.06% - Horiz. % 69.52% 64.95% 169.29% 167.93% 182.11% 118.06% 100.00%
PBT -3,856 -6,933 24,137 1,254 1,450 1,396 265 - YoY % 44.38% -128.72% 1,824.80% -13.52% 3.87% 426.79% - Horiz. % -1,455.09% -2,616.23% 9,108.30% 473.21% 547.17% 526.79% 100.00%
Tax -1 6 -159 0 1 114 -10 -30.79% YoY % -116.67% 103.77% 0.00% 0.00% -99.12% 1,240.00% - Horiz. % 10.00% -60.00% 1,590.00% -0.00% -10.00% -1,140.00% 100.00%
NP -3,857 -6,927 23,978 1,254 1,451 1,510 255 - YoY % 44.32% -128.89% 1,812.12% -13.58% -3.91% 492.16% - Horiz. % -1,512.55% -2,716.47% 9,403.14% 491.76% 569.02% 592.16% 100.00%
NP to SH -3,334 -6,187 24,014 -7 1,374 1,441 255 - YoY % 46.11% -125.76% 343,157.16% -100.51% -4.65% 465.10% - Horiz. % -1,307.45% -2,426.27% 9,417.25% -2.75% 538.82% 565.10% 100.00%
Tax Rate - % - % 0.66 % - % -0.07 % -8.17 % 3.77 % - YoY % 0.00% 0.00% 0.00% 0.00% 99.14% -316.71% - Horiz. % 0.00% 0.00% 17.51% 0.00% -1.86% -216.71% 100.00%
Total Cost 14,196 16,586 1,199 23,721 25,633 16,048 14,617 -0.47% YoY % -14.41% 1,283.32% -94.95% -7.46% 59.73% 9.79% - Horiz. % 97.12% 113.47% 8.20% 162.28% 175.36% 109.79% 100.00%
Net Worth 18,808,232 209,353 232,321 217,314 128,305 78,046 53,900 154.89% YoY % 8,883.96% -9.89% 6.91% 69.37% 64.40% 44.80% - Horiz. % 34,894.27% 388.41% 431.02% 403.18% 238.04% 144.80% 100.00%
Dividend 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 31/10/11 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 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 18,808,232 209,353 232,321 217,314 128,305 78,046 53,900 154.89% YoY % 8,883.96% -9.89% 6.91% 69.37% 64.40% 44.80% - Horiz. % 34,894.27% 388.41% 431.02% 403.18% 238.04% 144.80% 100.00%
NOSH 1,865,896 1,865,896 1,861,550 1,658,888 654,285 464,838 318,750 32.63% YoY % 0.00% 0.23% 12.22% 153.54% 40.76% 45.83% - Horiz. % 585.38% 585.38% 584.02% 520.44% 205.27% 145.83% 100.00%
Ratio Analysis 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -37.31 % -71.72 % 95.24 % 5.02 % 5.36 % 8.60 % 1.71 % - YoY % 47.98% -175.30% 1,797.21% -6.34% -37.67% 402.92% - Horiz. % -2,181.87% -4,194.15% 5,569.59% 293.57% 313.45% 502.92% 100.00%
ROE -0.02 % -2.96 % 10.34 % 0.00 % 1.07 % 1.85 % 0.47 % - YoY % 99.32% -128.63% 0.00% 0.00% -42.16% 293.62% - Horiz. % -4.26% -629.79% 2,200.00% 0.00% 227.66% 393.62% 100.00%
Per Share 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.55 0.52 1.35 1.51 4.14 3.78 4.67 -28.95% YoY % 5.77% -61.48% -10.60% -63.53% 9.52% -19.06% - Horiz. % 11.78% 11.13% 28.91% 32.33% 88.65% 80.94% 100.00%
EPS -0.18 -0.33 1.29 0.00 0.21 0.31 0.08 - YoY % 45.45% -125.58% 0.00% 0.00% -32.26% 287.50% - Horiz. % -225.00% -412.50% 1,612.50% 0.00% 262.50% 387.50% 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 10.0800 0.1122 0.1248 0.1310 0.1961 0.1679 0.1691 92.18% YoY % 8,883.96% -10.10% -4.73% -33.20% 16.80% -0.71% - Horiz. % 5,960.97% 66.35% 73.80% 77.47% 115.97% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.50 0.47 1.22 1.21 1.31 0.85 0.72 -5.66% YoY % 6.38% -61.48% 0.83% -7.63% 54.12% 18.06% - Horiz. % 69.44% 65.28% 169.44% 168.06% 181.94% 118.06% 100.00%
EPS -0.16 -0.30 1.16 0.00 0.07 0.07 0.01 - YoY % 46.67% -125.86% 0.00% 0.00% 0.00% 600.00% - Horiz. % -1,600.00% -3,000.00% 11,600.00% 0.00% 700.00% 700.00% 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 9.0808 0.1011 0.1122 0.1049 0.0619 0.0377 0.0260 154.93% YoY % 8,882.00% -9.89% 6.96% 69.47% 64.19% 45.00% - Horiz. % 34,926.15% 388.85% 431.54% 403.46% 238.08% 145.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 30/01/18 31/01/17 29/01/16 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.0350 0.0350 0.0650 0.1150 0.0900 0.1200 0.0500 -
P/RPS 6.32 6.76 4.81 7.64 2.17 3.18 1.07 32.82% YoY % -6.51% 40.54% -37.04% 252.07% -31.76% 197.20% - Horiz. % 590.65% 631.78% 449.53% 714.02% 202.80% 297.20% 100.00%
P/EPS -19.59 -10.56 5.04 -27,253.18 42.86 38.71 62.50 - YoY % -85.51% -309.52% 100.02% -63,686.51% 10.72% -38.06% - Horiz. % -31.34% -16.90% 8.06% -43,605.09% 68.58% 61.94% 100.00%
EY -5.11 -9.47 19.85 0.00 2.33 2.58 1.60 - YoY % 46.04% -147.71% 0.00% 0.00% -9.69% 61.25% - Horiz. % -319.38% -591.88% 1,240.62% 0.00% 145.62% 161.25% 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 0.31 0.52 0.88 0.46 0.71 0.30 - YoY % 0.00% -40.38% -40.91% 91.30% -35.21% 136.67% - Horiz. % 0.00% 103.33% 173.33% 293.33% 153.33% 236.67% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 30/03/18 31/03/17 29/03/16 30/12/14 26/12/13 24/12/12 28/12/11 -
Price 0.0500 0.0550 0.0600 0.0700 0.0750 0.1000 0.0600 -
P/RPS 9.02 10.62 4.44 4.65 1.81 2.65 1.29 36.45% YoY % -15.07% 139.19% -4.52% 156.91% -31.70% 105.43% - Horiz. % 699.22% 823.26% 344.19% 360.47% 140.31% 205.43% 100.00%
P/EPS -27.98 -16.59 4.65 -16,588.89 35.71 32.26 75.00 - YoY % -68.66% -456.77% 100.03% -46,554.47% 10.69% -56.99% - Horiz. % -37.31% -22.12% 6.20% -22,118.52% 47.61% 43.01% 100.00%
EY -3.57 -6.03 21.50 -0.01 2.80 3.10 1.33 - YoY % 40.80% -128.05% 215,100.00% -100.36% -9.68% 133.08% - Horiz. % -268.42% -453.38% 1,616.54% -0.75% 210.53% 233.08% 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 0.49 0.48 0.53 0.38 0.60 0.35 - YoY % 0.00% 2.08% -9.43% 39.47% -36.67% 71.43% - Horiz. % 0.00% 140.00% 137.14% 151.43% 108.57% 171.43% 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 - 3rd Quarter Results (310116).pdf 
