[NEXGRAM] YoY Quarter Result on 31-Oct-2018 [#1]

Announcement Date
28-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- 98.02%
YoY- 66.76%
View:
Show?
Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 CAGR
Revenue 8,607 12,946 12,003 11,651 10,581 13,432 24,229 -13.29%
PBT -2,705 -2,838 477 -624 -2,384 -2,257 2,010 -
Tax 31 24 23 37 46 38 0 -
NP -2,674 -2,814 500 -587 -2,338 -2,219 2,010 -
-
NP to SH -1,921 -2,665 67 -963 -2,897 -2,301 1,493 -
-
Tax Rate - - -4.82% - - - 0.00% -
Total Cost 11,281 15,760 11,503 12,238 12,919 15,651 22,219 -8.91%
-
Net Worth 109,577 108,827 125,514 14,928,214 19,405,318 214,204 215,489 -8.89%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 CAGR
Net Worth 109,577 108,827 125,514 14,928,214 19,405,318 214,204 215,489 -8.89%
NOSH 4,416,670 2,230,081 2,071,204 2,071,204 1,883,000 1,883,896 1,658,888 14.44%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 CAGR
NP Margin -31.07% -21.74% 4.17% -5.04% -22.10% -16.52% 8.30% -
ROE -1.75% -2.45% 0.05% -0.01% -0.01% -1.07% 0.69% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 CAGR
RPS 0.20 0.58 0.58 0.60 0.57 0.72 1.46 -23.95%
EPS -0.04 -0.12 0.00 -0.05 -0.16 -0.12 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0488 0.0606 7.75 10.40 0.1148 0.1299 -20.18%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 CAGR
RPS 0.02 0.03 0.03 0.03 0.02 0.03 0.05 -11.86%
EPS 0.00 -0.01 0.00 0.00 -0.01 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0025 0.0028 0.338 0.4394 0.0048 0.0049 -8.85%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 -
Price 0.02 0.035 0.015 0.02 0.035 0.045 0.12 -
P/RPS 10.06 6.03 2.59 3.31 6.17 6.25 8.22 2.82%
P/EPS -45.09 -29.29 463.70 -40.00 -22.54 -36.49 133.33 -
EY -2.22 -3.41 0.22 -2.50 -4.44 -2.74 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.25 0.00 0.00 0.39 0.92 -2.07%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 CAGR
Date 30/12/21 30/12/20 30/12/19 28/12/18 29/12/17 12/01/17 30/09/14 -
Price 0.015 0.045 0.01 0.02 0.035 0.045 0.125 -
P/RPS 7.55 7.75 1.73 3.31 6.17 6.25 8.56 -1.71%
P/EPS -33.82 -37.66 309.13 -40.00 -22.54 -36.49 138.89 -
EY -2.96 -2.66 0.32 -2.50 -4.44 -2.74 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.92 0.17 0.00 0.00 0.39 0.96 -6.48%

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