[NEXGRAM] YoY TTM Result on 2018-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Revenue 42,220 58,693 46,708 50,312 61,723 101,322 88,049 -9.63% YoY % -28.07% 25.66% -7.16% -18.49% -39.08% 15.07% - Horiz. % 47.95% 66.66% 53.05% 57.14% 70.10% 115.07% 100.00%
PBT -65,579 -19,187 -55,820 -11,490 4,044 16,037 6,621 - YoY % -241.79% 65.63% -385.81% -384.12% -74.78% 142.21% - Horiz. % -990.47% -289.79% -843.08% -173.54% 61.08% 242.21% 100.00%
Tax 795 -1,568 -306 -5,480 200 -1,291 84 36.30% YoY % 150.70% -412.42% 94.42% -2,840.00% 115.49% -1,636.90% - Horiz. % 946.43% -1,866.67% -364.29% -6,523.81% 238.10% -1,536.90% 100.00%
NP -64,784 -20,755 -56,126 -16,970 4,244 14,746 6,705 - YoY % -212.14% 63.02% -230.74% -499.86% -71.22% 119.93% - Horiz. % -966.20% -309.55% -837.08% -253.09% 63.30% 219.93% 100.00%
NP to SH -64,527 -26,215 -55,929 -16,786 5,288 14,246 7,611 - YoY % -146.15% 53.13% -233.19% -417.44% -62.88% 87.18% - Horiz. % -847.81% -344.44% -734.84% -220.55% 69.48% 187.18% 100.00%
Tax Rate - % - % - % - % -4.95 % 8.05 % -1.27 % - YoY % 0.00% 0.00% 0.00% 0.00% -161.49% 733.86% - Horiz. % 0.00% 0.00% 0.00% 0.00% 389.76% -633.86% 100.00%
Total Cost 107,004 79,448 102,834 67,282 57,479 86,576 81,344 3.85% YoY % 34.68% -22.74% 52.84% 17.05% -33.61% 6.43% - Horiz. % 131.55% 97.67% 126.42% 82.71% 70.66% 106.43% 100.00%
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 75,325 5.20% YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 186.08% - Horiz. % 144.48% 166.63% 19,818.21% 25,761.87% 284.37% 286.08% 100.00%
Dividend 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 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 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 75,325 5.20% YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 186.08% - Horiz. % 144.48% 166.63% 19,818.21% 25,761.87% 284.37% 286.08% 100.00%
NOSH 2,230,081 2,071,204 1,926,221 1,865,896 1,865,896 1,658,888 462,121 24.22% YoY % 7.67% 7.53% 3.23% 0.00% 12.48% 258.97% - Horiz. % 482.57% 448.20% 416.82% 403.77% 403.77% 358.97% 100.00%
Ratio Analysis 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
NP Margin -153.44 % -35.36 % -120.16 % -33.73 % 6.88 % 14.55 % 7.62 % - YoY % -333.94% 70.57% -256.24% -590.26% -52.71% 90.94% - Horiz. % -2,013.65% -464.04% -1,576.90% -442.65% 90.29% 190.94% 100.00%
ROE -59.29 % -20.89 % -0.37 % -0.09 % 2.47 % 6.61 % 10.10 % - YoY % -183.82% -5,545.95% -311.11% -103.64% -62.63% -34.55% - Horiz. % -587.03% -206.83% -3.66% -0.89% 24.46% 65.45% 100.00%
Per Share 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 1.89 2.83 2.42 2.70 3.31 6.11 19.05 -27.27% YoY % -33.22% 16.94% -10.37% -18.43% -45.83% -67.93% - Horiz. % 9.92% 14.86% 12.70% 14.17% 17.38% 32.07% 100.00%
EPS -2.89 -1.27 -2.90 -0.90 0.28 0.86 1.65 - YoY % -127.56% 56.21% -222.22% -421.43% -67.44% -47.88% - Horiz. % -175.15% -76.97% -175.76% -54.55% 16.97% 52.12% 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 0.0488 0.0606 7.7500 10.4000 0.1148 0.1299 0.1630 -15.31% YoY % -19.47% -99.22% -25.48% 8,959.23% -11.62% -20.31% - Horiz. % 29.94% 37.18% 4,754.60% 6,380.37% 70.43% 79.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 1.54 2.14 1.70 1.84 2.25 3.70 3.21 -9.63% YoY % -28.04% 25.88% -7.61% -18.22% -39.19% 15.26% - Horiz. % 47.98% 66.67% 52.96% 57.32% 70.09% 115.26% 100.00%
EPS -2.35 -0.96 -2.04 -0.61 0.19 0.52 0.28 - YoY % -144.79% 52.94% -234.43% -421.05% -63.46% 85.71% - Horiz. % -839.29% -342.86% -728.57% -217.86% 67.86% 185.71% 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 0.0397 0.0458 5.4459 7.0791 0.0781 0.0786 0.0275 5.19% YoY % -13.32% -99.16% -23.07% 8,964.15% -0.64% 185.82% - Horiz. % 144.36% 166.55% 19,803.27% 25,742.18% 284.00% 285.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 -
Price 0.0350 0.0150 0.0200 0.0350 0.0450 0.1200 0.0850 -
P/RPS 1.85 0.53 0.82 1.30 1.36 1.96 0.45 21.51% YoY % 249.06% -35.37% -36.92% -4.41% -30.61% 335.56% - Horiz. % 411.11% 117.78% 182.22% 288.89% 302.22% 435.56% 100.00%
P/EPS -1.21 -1.19 -0.69 -3.89 15.88 13.97 5.16 - YoY % -1.68% -72.46% 82.26% -124.50% 13.67% 170.74% - Horiz. % -23.45% -23.06% -13.37% -75.39% 307.75% 270.74% 100.00%
EY -82.67 -84.38 -145.18 -25.70 6.30 7.16 19.38 - YoY % 2.03% 41.88% -464.90% -507.94% -12.01% -63.05% - Horiz. % -426.57% -435.40% -749.12% -132.61% 32.51% 36.95% 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 0.72 0.25 0.00 0.00 0.39 0.92 0.52 4.59% YoY % 188.00% 0.00% 0.00% 0.00% -57.61% 76.92% - Horiz. % 138.46% 48.08% 0.00% 0.00% 75.00% 176.92% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/12/20 30/12/19 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 -
Price 0.0450 0.0100 0.0200 0.0350 0.0450 0.1250 0.0850 -
P/RPS 2.38 0.35 0.82 1.30 1.36 2.05 0.45 25.80% YoY % 580.00% -57.32% -36.92% -4.41% -33.66% 355.56% - Horiz. % 528.89% 77.78% 182.22% 288.89% 302.22% 455.56% 100.00%
P/EPS -1.56 -0.79 -0.69 -3.89 15.88 14.56 5.16 - YoY % -97.47% -14.49% 82.26% -124.50% 9.07% 182.17% - Horiz. % -30.23% -15.31% -13.37% -75.39% 307.75% 282.17% 100.00%
EY -64.30 -126.57 -145.18 -25.70 6.30 6.87 19.38 - YoY % 49.20% 12.82% -464.90% -507.94% -8.30% -64.55% - Horiz. % -331.79% -653.10% -749.12% -132.61% 32.51% 35.45% 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 0.92 0.17 0.00 0.00 0.39 0.96 0.52 8.18% YoY % 441.18% 0.00% 0.00% 0.00% -59.38% 84.62% - Horiz. % 176.92% 32.69% 0.00% 0.00% 75.00% 184.62% 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 Annoucement Q1 2019.pdf 
