[NEXGRAM] YoY Annualized Quarter Result on 31-Oct-2017 [#1]

Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 28.42%
YoY- -25.9%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Revenue 51,784 48,012 46,604 42,324 53,728 96,916 99,916 -8.65%
PBT -11,352 1,908 -2,496 -9,536 -9,028 8,040 5,696 -
Tax 96 92 148 184 152 0 0 -
NP -11,256 2,000 -2,348 -9,352 -8,876 8,040 5,696 -
-
NP to SH -10,660 268 -3,852 -11,588 -9,204 5,972 6,100 -
-
Tax Rate - -4.82% - - - 0.00% 0.00% -
Total Cost 63,040 46,012 48,952 51,676 62,604 88,876 94,220 -5.38%
-
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 88,776 2.84%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 88,776 2.84%
NOSH 2,230,081 2,071,204 2,071,204 1,883,000 1,883,896 1,658,888 544,642 21.43%
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 -21.74% 4.17% -5.04% -22.10% -16.52% 8.30% 5.70% -
ROE -9.80% 0.21% -0.03% -0.06% -4.30% 2.77% 6.87% -
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 2.32 2.32 2.42 2.27 2.88 5.84 18.35 -24.79%
EPS -0.48 0.00 -0.20 -0.64 -0.48 0.36 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0606 7.75 10.40 0.1148 0.1299 0.163 -15.31%
Adjusted Per Share Value based on latest NOSH - 1,883,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 1.17 1.09 1.06 0.96 1.22 2.19 2.26 -8.67%
EPS -0.24 0.01 -0.09 -0.26 -0.21 0.14 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.0284 3.38 4.3936 0.0485 0.0488 0.0201 2.82%
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 0.035 0.015 0.02 0.035 0.045 0.12 0.085 -
P/RPS 1.51 0.65 0.83 1.54 1.56 2.05 0.46 17.79%
P/EPS -7.32 115.93 -10.00 -5.64 -9.12 33.33 7.59 -
EY -13.66 0.86 -10.00 -17.74 -10.96 3.00 13.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.25 0.00 0.00 0.39 0.92 0.52 4.58%
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 0.045 0.01 0.02 0.035 0.045 0.125 0.085 -
P/RPS 1.94 0.43 0.83 1.54 1.56 2.14 0.46 21.93%
P/EPS -9.41 77.28 -10.00 -5.64 -9.12 34.72 7.59 -
EY -10.62 1.29 -10.00 -17.74 -10.96 2.88 13.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.17 0.00 0.00 0.39 0.96 0.52 8.17%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment