[NEXGRAM] YoY TTM Result on 2020-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Revenue 52,630 51,370 50,992 46,205 142,945 101,330 99,213 -11.37% YoY % 2.45% 0.74% 10.36% -67.68% 41.07% 2.13% - Horiz. % 53.05% 51.78% 51.40% 46.57% 144.08% 102.13% 100.00%
PBT -21,217 -51,506 -8,413 -27,026 14,705 34,162 15,841 - YoY % 58.81% -512.22% 68.87% -283.79% -56.96% 115.66% - Horiz. % -133.94% -325.14% -53.11% -170.61% 92.83% 215.66% 100.00%
Tax -1,703 -312 -5,487 365 -5,124 -5,280 -1,292 5.40% YoY % -445.83% 94.31% -1,603.29% 107.12% 2.95% -308.67% - Horiz. % 131.81% 24.15% 424.69% -28.25% 396.59% 408.67% 100.00%
NP -22,920 -51,818 -13,900 -26,661 9,581 28,882 14,549 - YoY % 55.77% -272.79% 47.86% -378.27% -66.83% 98.52% - Horiz. % -157.54% -356.16% -95.54% -183.25% 65.85% 198.52% 100.00%
NP to SH -22,773 -57,675 -13,933 -24,913 8,844 29,446 12,865 - YoY % 60.51% -313.95% 44.07% -381.69% -69.97% 128.88% - Horiz. % -177.02% -448.31% -108.30% -193.65% 68.74% 228.88% 100.00%
Tax Rate - % - % - % - % 34.85 % 15.46 % 8.16 % - YoY % 0.00% 0.00% 0.00% 0.00% 125.42% 89.46% - Horiz. % 0.00% 0.00% 0.00% 0.00% 427.08% 189.46% 100.00%
Total Cost 75,550 103,188 64,892 72,866 133,364 72,448 84,664 -2.14% YoY % -26.78% 59.01% -10.94% -45.36% 84.08% -14.43% - Horiz. % 89.24% 121.88% 76.65% 86.06% 157.52% 85.57% 100.00%
Net Worth 147,262 14,446,936 18,808,232 209,353 253,435 232,321 0 - YoY % -98.98% -23.19% 8,883.96% -17.39% 9.09% 0.00% - Horiz. % 63.39% 6,218.51% 8,095.78% 90.11% 109.09% 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 0 0 0 0 0 0 0 - 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 18,808,232 209,353 253,435 232,321 0 - YoY % -98.98% -23.19% 8,883.96% -17.39% 9.09% 0.00% - Horiz. % 63.39% 6,218.51% 8,095.78% 90.11% 109.09% 100.00% -
NOSH 2,071,204 1,973,625 1,865,896 1,865,896 1,856,666 1,861,550 1,658,888 4.31% YoY % 4.94% 5.77% 0.00% 0.50% -0.26% 12.22% - Horiz. % 124.85% 118.97% 112.48% 112.48% 111.92% 112.22% 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 -43.55 % -100.87 % -27.26 % -57.70 % 6.70 % 28.50 % 14.66 % - YoY % 56.83% -270.03% 52.76% -961.19% -76.49% 94.41% - Horiz. % -297.07% -688.06% -185.95% -393.59% 45.70% 194.41% 100.00%
ROE -15.46 % -0.40 % -0.07 % -11.90 % 3.49 % 12.67 % - % - YoY % -3,765.00% -471.43% 99.41% -440.97% -72.45% 0.00% - Horiz. % -122.02% -3.16% -0.55% -93.92% 27.55% 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 2.54 2.60 2.73 2.48 7.70 5.44 5.98 -15.04% YoY % -2.31% -4.76% 10.08% -67.79% 41.54% -9.03% - Horiz. % 42.47% 43.48% 45.65% 41.47% 128.76% 90.97% 100.00%
EPS -1.10 -2.92 -0.75 -1.34 0.48 1.58 0.78 - YoY % 62.33% -289.33% 44.03% -379.17% -69.62% 102.56% - Horiz. % -141.03% -374.36% -96.15% -171.79% 61.54% 202.56% 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 0.0000 - YoY % -99.03% -27.38% 8,883.96% -17.80% 9.38% 0.00% - Horiz. % 56.97% 5,865.39% 8,076.92% 89.90% 109.38% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 1.92 1.87 1.86 1.69 5.21 3.70 3.62 -11.37% YoY % 2.67% 0.54% 10.06% -67.56% 40.81% 2.21% - Horiz. % 53.04% 51.66% 51.38% 46.69% 143.92% 102.21% 100.00%
EPS -0.83 -2.10 -0.51 -0.91 0.32 1.07 0.47 - YoY % 60.48% -311.76% 43.96% -384.38% -70.09% 127.66% - Horiz. % -176.60% -446.81% -108.51% -193.62% 68.09% 227.66% 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 0.0537 5.2703 6.8613 0.0764 0.0925 0.0848 0.0000 - YoY % -98.98% -23.19% 8,880.76% -17.41% 9.08% 0.00% - Horiz. % 63.33% 6,214.98% 8,091.16% 90.09% 109.08% 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 0.59 0.58 1.28 1.41 0.97 1.19 1.92 -20.11% YoY % 1.72% -54.69% -9.22% 45.36% -18.49% -38.02% - Horiz. % 30.73% 30.21% 66.67% 73.44% 50.52% 61.98% 100.00%
P/EPS -1.36 -0.51 -4.69 -2.62 15.75 4.11 14.83 - YoY % -166.67% 89.13% -79.01% -116.63% 283.21% -72.29% - Horiz. % -9.17% -3.44% -31.63% -17.67% 106.20% 27.71% 100.00%
EY -73.30 -194.82 -21.33 -38.15 6.35 24.34 6.74 - YoY % 62.38% -813.36% 44.09% -700.79% -73.91% 261.13% - Horiz. % -1,087.54% -2,890.50% -316.47% -566.02% 94.21% 361.13% 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 0.00 - YoY % 0.00% 0.00% 0.00% -43.64% 5.77% 0.00% - Horiz. % 40.38% 0.00% 0.00% 59.62% 105.77% 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 0.20 0.58 1.83 2.22 1.23 1.10 1.17 -28.55% YoY % -65.52% -68.31% -17.57% 80.49% 11.82% -5.98% - Horiz. % 17.09% 49.57% 156.41% 189.74% 105.13% 94.02% 100.00%
P/EPS -0.45 -0.51 -6.70 -4.12 19.94 3.79 9.03 - YoY % 11.76% 92.39% -62.62% -120.66% 426.12% -58.03% - Horiz. % -4.98% -5.65% -74.20% -45.63% 220.82% 41.97% 100.00%
EY -219.90 -194.82 -14.93 -24.28 5.01 26.36 11.08 - YoY % -12.87% -1,204.89% 38.51% -584.63% -80.99% 137.91% - Horiz. % -1,984.66% -1,758.30% -134.75% -219.13% 45.22% 237.91% 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 0.00 - YoY % 0.00% 0.00% 0.00% -30.00% 45.83% 0.00% - Horiz. % 14.58% 0.00% 0.00% 102.08% 145.83% 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 Q2 2020 Quarter Results.pdf 
