[NEXGRAM] QoQ Cumulative Quarter Result on 2022-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 23,333 11,603 31,576 26,872 17,856 8,607 75,077 -54.02% QoQ % 101.09% -63.25% 17.51% 50.49% 107.46% -88.54% - Horiz. % 31.08% 15.45% 42.06% 35.79% 23.78% 11.46% 100.00%
PBT -6,119 -3,949 -17,291 -6,949 -2,816 -2,705 -4,350 25.47% QoQ % -54.95% 77.16% -148.83% -146.77% -4.10% 37.82% - Horiz. % 140.67% 90.78% 397.49% 159.75% 64.74% 62.18% 100.00%
Tax 38 39 -370 34 33 31 -635 - QoQ % -2.56% 110.54% -1,188.24% 3.03% 6.45% 104.88% - Horiz. % -5.98% -6.14% 58.27% -5.35% -5.20% -4.88% 100.00%
NP -6,081 -3,910 -17,661 -6,915 -2,783 -2,674 -4,985 14.13% QoQ % -55.52% 77.86% -155.40% -148.47% -4.08% 46.36% - Horiz. % 121.99% 78.44% 354.28% 138.72% 55.83% 53.64% 100.00%
NP to SH -6,405 -4,020 -14,039 -6,083 -2,358 -1,921 -5,060 16.97% QoQ % -59.33% 71.37% -130.79% -157.97% -22.75% 62.04% - Horiz. % 126.58% 79.45% 277.45% 120.22% 46.60% 37.96% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 29,414 15,513 49,237 33,787 20,639 11,281 80,062 -48.61% QoQ % 89.61% -68.49% 45.73% 63.70% 82.95% -85.91% - Horiz. % 36.74% 19.38% 61.50% 42.20% 25.78% 14.09% 100.00%
Net Worth 8,480,027 88,333 93,365 101,056 103,215 109,577 112,139 1,674.21% QoQ % 9,500.00% -5.39% -7.61% -2.09% -5.81% -2.28% - Horiz. % 7,562.05% 78.77% 83.26% 90.12% 92.04% 97.72% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 8,480,027 88,333 93,365 101,056 103,215 109,577 112,139 1,674.21% QoQ % 9,500.00% -5.39% -7.61% -2.09% -5.81% -2.28% - Horiz. % 7,562.05% 78.77% 83.26% 90.12% 92.04% 97.72% 100.00%
NOSH 4,416,680 4,416,680 4,362,867 4,835,224 4,587,349 4,331,120 3,617,393 14.19% QoQ % 0.00% 1.23% -9.77% 5.40% 5.92% 19.73% - Horiz. % 122.10% 122.10% 120.61% 133.67% 126.81% 119.73% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin -26.06 % -33.70 % -55.93 % -25.73 % -15.59 % -31.07 % -6.64 % 148.19% QoQ % 22.67% 39.75% -117.37% -65.04% 49.82% -367.92% - Horiz. % 392.47% 507.53% 842.32% 387.50% 234.79% 467.92% 100.00%
ROE -0.08 % -4.55 % -15.04 % -6.02 % -2.28 % -1.75 % -4.51 % -93.15% QoQ % 98.24% 69.75% -149.83% -164.04% -30.29% 61.20% - Horiz. % 1.77% 100.89% 333.48% 133.48% 50.55% 38.80% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 0.53 0.26 0.72 0.56 0.39 0.20 2.08 -59.71% QoQ % 103.85% -63.89% 28.57% 43.59% 95.00% -90.38% - Horiz. % 25.48% 12.50% 34.62% 26.92% 18.75% 9.62% 100.00%
EPS -0.15 -0.09 -0.32 -0.13 -0.05 -0.04 -0.14 4.69% QoQ % -66.67% 71.88% -146.15% -160.00% -25.00% 71.43% - Horiz. % 107.14% 64.29% 228.57% 92.86% 35.71% 28.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9200 0.0200 0.0214 0.0209 0.0225 0.0253 0.0310 1,453.68% QoQ % 9,500.00% -6.54% 2.39% -7.11% -11.07% -18.39% - Horiz. % 6,193.55% 64.52% 69.03% 67.42% 72.58% 81.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 2.86 1.42 3.87 3.30 2.19 1.06 9.21 -54.05% QoQ % 101.41% -63.31% 17.27% 50.68% 106.60% -88.49% - Horiz. % 31.05% 15.42% 42.02% 35.83% 23.78% 11.51% 100.00%
EPS -0.79 -0.49 -1.72 -0.75 -0.29 -0.24 -0.62 17.48% QoQ % -61.22% 71.51% -129.33% -158.62% -20.83% 61.29% - Horiz. % 127.42% 79.03% 277.42% 120.97% 46.77% 38.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 10.3989 0.1083 0.1145 0.1239 0.1266 0.1344 0.1375 1,674.33% QoQ % 9,501.94% -5.41% -7.59% -2.13% -5.80% -2.25% - Horiz. % 7,562.84% 78.76% 83.27% 90.11% 92.07% 97.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.0450 0.0050 0.0100 0.0150 0.0150 0.0200 0.0250 -
P/RPS 8.52 1.90 1.38 2.70 3.85 10.06 1.20 268.09% QoQ % 348.42% 37.68% -48.89% -29.87% -61.73% 738.33% - Horiz. % 710.00% 158.33% 115.00% 225.00% 320.83% 838.33% 100.00%
P/EPS -31.03 -5.49 -3.11 -11.92 -29.18 -45.09 -17.87 44.32% QoQ % -465.21% -76.53% 73.91% 59.15% 35.28% -152.32% - Horiz. % 173.64% 30.72% 17.40% 66.70% 163.29% 252.32% 100.00%
EY -3.22 -18.20 -32.18 -8.39 -3.43 -2.22 -5.60 -30.78% QoQ % 82.31% 43.44% -283.55% -144.61% -54.50% 60.36% - Horiz. % 57.50% 325.00% 574.64% 149.82% 61.25% 39.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.02 0.25 0.47 0.72 0.67 0.79 0.81 -91.46% QoQ % -92.00% -46.81% -34.72% 7.46% -15.19% -2.47% - Horiz. % 2.47% 30.86% 58.02% 88.89% 82.72% 97.53% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 30/03/23 29/12/22 30/09/22 - 31/03/22 30/12/21 01/10/21 -
Price 0.0300 0.0700 0.0050 0.0150 0.0100 0.0150 0.0250 -
P/RPS 5.68 26.65 0.69 2.70 2.57 7.55 1.20 181.11% QoQ % -78.69% 3,762.32% -74.44% 5.06% -65.96% 529.17% - Horiz. % 473.33% 2,220.83% 57.50% 225.00% 214.17% 629.17% 100.00%
P/EPS -20.69 -76.91 -1.55 -11.92 -19.45 -33.82 -17.87 10.23% QoQ % 73.10% -4,861.94% 87.00% 38.71% 42.49% -89.26% - Horiz. % 115.78% 430.39% 8.67% 66.70% 108.84% 189.26% 100.00%
EY -4.83 -1.30 -64.36 -8.39 -5.14 -2.96 -5.60 -9.37% QoQ % -271.54% 97.98% -667.10% -63.23% -73.65% 47.14% - Horiz. % 86.25% 23.21% 1,149.29% 149.82% 91.79% 52.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.02 3.50 0.23 0.72 0.44 0.59 0.81 -91.46% QoQ % -99.43% 1,421.74% -68.06% 63.64% -25.42% -27.16% - Horiz. % 2.47% 432.10% 28.40% 88.89% 54.32% 72.84% 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 3rd Quarter Result 2022.pdf 
