[NEXGRAM] QoQ Quarter Result on 2016-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 9,659 13,432 9,470 13,644 25,177 31,007 26,768 -49.16% QoQ % -28.09% 41.84% -30.59% -45.81% -18.80% 15.84% - Horiz. % 36.08% 50.18% 35.38% 50.97% 94.06% 115.84% 100.00%
PBT -6,933 -2,257 -13,926 -3,910 24,137 4,226 -424 538.79% QoQ % -207.18% 83.79% -256.16% -116.20% 471.15% 1,096.70% - Horiz. % 1,635.14% 532.31% 3,284.43% 922.17% -5,692.69% -996.70% 100.00%
Tax 6 38 321 0 -159 0 -7 - QoQ % -84.21% -88.16% 0.00% 0.00% 0.00% 0.00% - Horiz. % -85.71% -542.86% -4,585.71% -0.00% 2,271.43% -0.00% 100.00%
NP -6,927 -2,219 -13,605 -3,910 23,978 4,226 -431 531.52% QoQ % -212.17% 83.69% -247.95% -116.31% 467.39% 1,080.51% - Horiz. % 1,607.19% 514.85% 3,156.61% 907.19% -5,563.34% -980.51% 100.00%
NP to SH -6,187 -2,301 -12,750 -3,675 24,014 3,899 -513 421.95% QoQ % -168.88% 81.95% -246.94% -115.30% 515.90% 860.04% - Horiz. % 1,206.04% 448.54% 2,485.38% 716.37% -4,681.09% -760.04% 100.00%
Tax Rate - % - % - % - % 0.66 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 16,586 15,651 23,075 17,554 1,199 26,781 27,199 -27.98% QoQ % 5.97% -32.17% 31.45% 1,364.05% -95.52% -1.54% - Horiz. % 60.98% 57.54% 84.84% 64.54% 4.41% 98.46% 100.00%
Net Worth 209,353 214,204 21,706,200 225,828 232,321 253,435 226,745 -5.16% QoQ % -2.26% -99.01% 9,511.80% -2.79% -8.33% 11.77% - Horiz. % 92.33% 94.47% 9,572.92% 99.60% 102.46% 111.77% 100.00%
Dividend 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 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 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 209,353 214,204 21,706,200 225,828 232,321 253,435 226,745 -5.16% QoQ % -2.26% -99.01% 9,511.80% -2.79% -8.33% 11.77% - Horiz. % 92.33% 94.47% 9,572.92% 99.60% 102.46% 111.77% 100.00%
NOSH 1,865,896 1,865,896 1,860,000 1,837,499 1,861,550 1,856,666 1,710,000 5.96% QoQ % 0.00% 0.32% 1.22% -1.29% 0.26% 8.58% - Horiz. % 109.12% 109.12% 108.77% 107.46% 108.86% 108.58% 100.00%
Ratio Analysis 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin -71.72 % -16.52 % -143.66 % -28.66 % 95.24 % 13.63 % -1.61 % 1,142.26% QoQ % -334.14% 88.50% -401.26% -130.09% 598.75% 946.58% - Horiz. % 4,454.66% 1,026.09% 8,922.98% 1,780.12% -5,915.53% -846.58% 100.00%
ROE -2.96 % -1.07 % -0.06 % -1.63 % 10.34 % 1.54 % -0.23 % 444.94% QoQ % -176.64% -1,683.33% 96.32% -115.76% 571.43% 769.57% - Horiz. % 1,286.96% 465.22% 26.09% 708.70% -4,495.65% -669.57% 100.00%
Per Share 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 0.52 0.72 0.51 0.74 1.35 1.67 1.57 -51.97% QoQ % -27.78% 41.18% -31.08% -45.19% -19.16% 6.37% - Horiz. % 33.12% 45.86% 32.48% 47.13% 85.99% 106.37% 100.00%
EPS -0.33 -0.12 -0.68 -0.20 1.29 0.21 -0.03 391.03% QoQ % -175.00% 82.35% -240.00% -115.50% 514.29% 800.00% - Horiz. % 1,100.00% 400.00% 2,266.67% 666.67% -4,300.00% -700.00% 100.00%
DPS 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 0.1122 0.1148 11.6700 0.1229 0.1248 0.1365 0.1326 -10.49% QoQ % -2.26% -99.02% 9,395.52% -1.52% -8.57% 2.94% - Horiz. % 84.62% 86.58% 8,800.91% 92.68% 94.12% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 1.18 1.65 1.16 1.67 3.09 3.80 3.28 -49.26% QoQ % -28.48% 42.24% -30.54% -45.95% -18.68% 15.85% - Horiz. % 35.98% 50.30% 35.37% 50.91% 94.21% 115.85% 100.00%
EPS -0.76 -0.28 -1.56 -0.45 2.94 0.48 -0.06 439.22% QoQ % -171.43% 82.05% -246.67% -115.31% 512.50% 900.00% - Horiz. % 1,266.67% 466.67% 2,600.00% 750.00% -4,900.00% -800.00% 100.00%
DPS 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 0.2567 0.2627 26.6178 0.2769 0.2849 0.3108 0.2781 -5.18% QoQ % -2.28% -99.01% 9,512.78% -2.81% -8.33% 11.76% - Horiz. % 92.30% 94.46% 9,571.30% 99.57% 102.45% 111.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.0350 0.0450 0.0500 0.0550 0.0650 0.0750 0.0950 -
P/RPS 6.76 6.25 9.82 0.01 4.81 4.49 6.07 7.41% QoQ % 8.16% -36.35% 98,099.99% -99.79% 7.13% -26.03% - Horiz. % 111.37% 102.97% 161.78% 0.16% 79.24% 73.97% 100.00%
P/EPS -10.56 -36.49 -7.29 -0.03 5.04 35.71 -316.67 -89.53% QoQ % 71.06% -400.55% -24,200.00% -100.60% -85.89% 111.28% - Horiz. % 3.33% 11.52% 2.30% 0.01% -1.59% -11.28% 100.00%
EY -9.47 -2.74 -13.71 -3,636.15 19.85 2.80 -0.32 846.98% QoQ % -245.62% 80.01% 99.62% -18,418.13% 608.93% 975.00% - Horiz. % 2,959.38% 856.25% 4,284.38% 1,136,296.88% -6,203.13% -875.00% 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 0.31 0.39 0.00 0.45 0.52 0.55 0.72 -42.84% QoQ % -20.51% 0.00% 0.00% -13.46% -5.45% -23.61% - Horiz. % 43.06% 54.17% 0.00% 62.50% 72.22% 76.39% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/03/17 12/01/17 30/09/16 29/06/16 29/03/16 31/12/15 30/09/15 -
Price 0.0550 0.0450 0.0450 0.0550 0.0600 0.0950 0.0700 -
P/RPS 10.62 6.25 8.84 0.01 4.44 5.69 4.47 77.58% QoQ % 69.92% -29.30% 88,300.00% -99.77% -21.97% 27.29% - Horiz. % 237.58% 139.82% 197.76% 0.22% 99.33% 127.29% 100.00%
P/EPS -16.59 -36.49 -6.56 -0.03 4.65 45.24 -233.33 -82.70% QoQ % 54.54% -456.25% -21,766.67% -100.65% -89.72% 119.39% - Horiz. % 7.11% 15.64% 2.81% 0.01% -1.99% -19.39% 100.00%
EY -6.03 -2.74 -15.23 -3,636.15 21.50 2.21 -0.43 476.89% QoQ % -120.07% 82.01% 99.58% -17,012.32% 872.85% 613.95% - Horiz. % 1,402.33% 637.21% 3,541.86% 845,616.19% -5,000.00% -513.95% 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 0.49 0.39 0.00 0.45 0.48 0.70 0.53 -5.07% QoQ % 25.64% 0.00% 0.00% -6.25% -31.43% 32.08% - Horiz. % 92.45% 73.58% 0.00% 84.91% 90.57% 132.08% 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 Announcement Q4 2016.pdf 
