[NEXGRAM] YoY TTM Result on 2018-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Revenue 41,277 58,341 45,638 53,163 79,298 102,072 79,677 -8.66% YoY % -29.25% 27.83% -14.15% -32.96% -22.31% 28.11% - Horiz. % 51.81% 73.22% 57.28% 66.72% 99.52% 128.11% 100.00%
PBT -62,264 -20,288 -57,580 -11,363 10,527 15,451 6,592 - YoY % -206.90% 64.77% -406.73% -207.94% -31.87% 134.39% - Horiz. % -944.54% -307.77% -873.48% -172.38% 159.69% 234.39% 100.00%
Tax 794 -1,554 -297 -5,488 162 -1,291 -6 - YoY % 151.09% -423.23% 94.59% -3,487.65% 112.55% -21,416.67% - Horiz. % -13,233.33% 25,900.00% 4,950.00% 91,466.67% -2,700.00% 21,516.67% 100.00%
NP -61,470 -21,842 -57,877 -16,851 10,689 14,160 6,586 - YoY % -181.43% 62.26% -243.46% -257.65% -24.51% 115.00% - Horiz. % -933.34% -331.64% -878.79% -255.86% 162.30% 215.00% 100.00%
NP to SH -61,795 -27,245 -57,863 -16,190 11,488 14,278 7,357 - YoY % -126.81% 52.91% -257.40% -240.93% -19.54% 94.07% - Horiz. % -839.95% -370.33% -786.50% -220.06% 156.15% 194.07% 100.00%
Tax Rate - % - % - % - % -1.54 % 8.36 % 0.09 % - YoY % 0.00% 0.00% 0.00% 0.00% -118.42% 9,188.89% - Horiz. % 0.00% 0.00% 0.00% 0.00% -1,711.11% 9,288.89% 100.00%
Total Cost 102,747 80,183 103,515 70,014 68,609 87,912 73,091 4.80% YoY % 28.14% -22.54% 47.85% 2.05% -21.96% 20.28% - Horiz. % 140.57% 109.70% 141.62% 95.79% 93.87% 120.28% 100.00%
Net Worth 91,013 12,339,400 142,645 19,853,135 21,706,200 122,766 75,445 2.62% YoY % -99.26% 8,550.42% -99.28% -8.54% 17,580.93% 62.72% - Horiz. % 120.63% 16,355.43% 189.07% 26,314.62% 28,770.79% 162.72% 100.00%
Dividend 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 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 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Net Worth 91,013 12,339,400 142,645 19,853,135 21,706,200 122,766 75,445 2.62% YoY % -99.26% 8,550.42% -99.28% -8.54% 17,580.93% 62.72% - Horiz. % 120.63% 16,355.43% 189.07% 26,314.62% 28,770.79% 162.72% 100.00%
NOSH 2,661,204 2,053,144 1,896,876 1,865,896 1,860,000 940,736 458,076 27.44% YoY % 29.62% 8.24% 1.66% 0.32% 97.72% 105.37% - Horiz. % 580.95% 448.21% 414.10% 407.33% 406.05% 205.37% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
NP Margin -148.92 % -37.44 % -126.82 % -31.70 % 13.48 % 13.87 % 8.27 % - YoY % -297.76% 70.48% -300.06% -335.16% -2.81% 67.71% - Horiz. % -1,800.73% -452.72% -1,533.49% -383.31% 163.00% 167.71% 100.00%
ROE -67.90 % -0.22 % -40.56 % -0.08 % 0.05 % 11.63 % 9.75 % - YoY % -30,763.63% 99.46% -50,600.00% -260.00% -99.57% 19.28% - Horiz. % -696.41% -2.26% -416.00% -0.82% 0.51% 119.28% 100.00%
Per Share 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 1.55 2.84 2.41 2.85 4.26 10.85 17.39 -28.33% YoY % -45.42% 17.84% -15.44% -33.10% -60.74% -37.61% - Horiz. % 8.91% 16.33% 13.86% 16.39% 24.50% 62.39% 100.00%
EPS -2.32 -1.33 -3.05 -0.87 0.62 1.52 1.61 - YoY % -74.44% 56.39% -250.57% -240.32% -59.21% -5.59% - Horiz. % -144.10% -82.61% -189.44% -54.04% 38.51% 94.41% 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 0.0342 6.0100 0.0752 10.6400 11.6700 0.1305 0.1647 -19.47% YoY % -99.43% 7,892.02% -99.29% -8.83% 8,842.53% -20.77% - Horiz. % 20.77% 3,649.06% 45.66% 6,460.23% 7,085.61% 79.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 1.51 2.13 1.66 1.94 2.89 3.72 2.91 -8.64% YoY % -29.11% 28.31% -14.43% -32.87% -22.31% 27.84% - Horiz. % 51.89% 73.20% 57.04% 66.67% 99.31% 127.84% 100.00%
EPS -2.25 -0.99 -2.11 -0.59 0.42 0.52 0.27 - YoY % -127.27% 53.08% -257.63% -240.48% -19.23% 92.59% - Horiz. % -833.33% -366.67% -781.48% -218.52% 155.56% 192.59% 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 0.0332 4.5015 0.0520 7.2425 7.9185 0.0448 0.0275 2.63% YoY % -99.26% 8,556.73% -99.28% -8.54% 17,575.22% 62.91% - Horiz. % 120.73% 16,369.09% 189.09% 26,336.36% 28,794.55% 162.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 -
Price 0.0550 0.0150 0.0300 0.0400 0.0500 0.1200 0.0850 -
P/RPS 3.55 0.53 1.25 1.40 1.17 1.11 0.49 31.37% YoY % 569.81% -57.60% -10.71% 19.66% 5.41% 126.53% - Horiz. % 724.49% 108.16% 255.10% 285.71% 238.78% 226.53% 100.00%
P/EPS -2.37 -1.13 -0.98 -4.61 8.10 7.91 5.29 - YoY % -109.73% -15.31% 78.74% -156.91% 2.40% 49.53% - Horiz. % -44.80% -21.36% -18.53% -87.15% 153.12% 149.53% 100.00%
EY -42.22 -88.47 -101.68 -21.69 12.35 12.65 18.89 - YoY % 52.28% 12.99% -368.79% -275.63% -2.37% -33.03% - Horiz. % -223.50% -468.34% -538.27% -114.82% 65.38% 66.97% 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 1.61 0.00 0.40 0.00 0.00 0.92 0.52 16.85% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 76.92% - Horiz. % 309.62% 0.00% 76.92% 0.00% 0.00% 176.92% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 -
Price 0.0450 0.0150 0.0250 0.0400 0.0450 0.1100 0.0850 -
P/RPS 2.90 0.53 1.04 1.40 1.06 1.01 0.49 27.76% YoY % 447.17% -49.04% -25.71% 32.08% 4.95% 106.12% - Horiz. % 591.84% 108.16% 212.24% 285.71% 216.33% 206.12% 100.00%
P/EPS -1.94 -1.13 -0.82 -4.61 7.29 7.25 5.29 - YoY % -71.68% -37.80% 82.21% -163.24% 0.55% 37.05% - Horiz. % -36.67% -21.36% -15.50% -87.15% 137.81% 137.05% 100.00%
EY -51.60 -88.47 -122.02 -21.69 13.73 13.80 18.89 - YoY % 41.68% 27.50% -462.56% -257.98% -0.51% -26.95% - Horiz. % -273.16% -468.34% -645.95% -114.82% 72.68% 73.05% 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 1.32 0.00 0.33 0.00 0.00 0.84 0.52 13.70% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 61.54% - Horiz. % 253.85% 0.00% 63.46% 0.00% 0.00% 161.54% 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
Announcement 2018 Q4.pdf 
