[NEXGRAM] YoY 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- 60.98%
YoY- -25.9%
Quarter Report
View:
Show?
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 12,946 12,003 11,651 10,581 13,432 24,229 24,979 -8.65%
PBT -2,838 477 -624 -2,384 -2,257 2,010 1,424 -
Tax 24 23 37 46 38 0 0 -
NP -2,814 500 -587 -2,338 -2,219 2,010 1,424 -
-
NP to SH -2,665 67 -963 -2,897 -2,301 1,493 1,525 -
-
Tax Rate - -4.82% - - - 0.00% 0.00% -
Total Cost 15,760 11,503 12,238 12,919 15,651 22,219 23,555 -5.38%
-
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 75,325 5.20%
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 75,325 5.20%
NOSH 2,230,081 2,071,204 2,071,204 1,883,000 1,883,896 1,658,888 462,121 24.21%
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 -2.45% 0.05% -0.01% -0.01% -1.07% 0.69% 2.02% -
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 0.58 0.58 0.60 0.57 0.72 1.46 5.41 -26.48%
EPS -0.12 0.00 -0.05 -0.16 -0.12 0.09 0.33 -
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 0.03 0.03 0.03 0.02 0.03 0.05 0.06 -9.10%
EPS -0.01 0.00 0.00 -0.01 -0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0028 0.338 0.4394 0.0048 0.0049 0.0017 5.45%
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 6.03 2.59 3.31 6.17 6.25 8.22 1.57 20.37%
P/EPS -29.29 463.70 -40.00 -22.54 -36.49 133.33 25.76 -
EY -3.41 0.22 -2.50 -4.44 -2.74 0.75 3.88 -
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 7.75 1.73 3.31 6.17 6.25 8.56 1.57 24.60%
P/EPS -37.66 309.13 -40.00 -22.54 -36.49 138.89 25.76 -
EY -2.66 0.32 -2.50 -4.44 -2.74 0.72 3.88 -
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