[NEXGRAM] QoQ Quarter Result on 2018-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 15,001 11,651 13,246 11,472 10,339 10,581 18,561 -13.20% QoQ % 28.75% -12.04% 15.46% 10.96% -2.29% -42.99% - Horiz. % 80.82% 62.77% 71.36% 61.81% 55.70% 57.01% 100.00%
PBT 458 -624 -41,116 -10,224 -3,856 -2,384 -1,736 - QoQ % 173.40% 98.48% -302.15% -165.15% -61.74% -37.33% - Horiz. % -26.38% 35.94% 2,368.43% 588.94% 222.12% 137.33% 100.00%
Tax -7 37 -7,535 7,193 -1 46 -5,450 -98.80% QoQ % -118.92% 100.49% -204.75% 719,400.00% -102.17% 100.84% - Horiz. % 0.13% -0.68% 138.26% -131.98% 0.02% -0.84% 100.00%
NP 451 -587 -48,651 -3,031 -3,857 -2,338 -7,186 - QoQ % 176.83% 98.79% -1,505.11% 21.42% -64.97% 67.46% - Horiz. % -6.28% 8.17% 677.02% 42.18% 53.67% 32.54% 100.00%
NP to SH -5,080 -963 -48,620 -3,012 -3,334 -2,897 -7,425 -22.30% QoQ % -427.52% 98.02% -1,514.21% 9.66% -15.08% 60.98% - Horiz. % 68.42% 12.97% 654.81% 40.57% 44.90% 39.02% 100.00%
Tax Rate 1.53 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 14,550 12,238 61,897 14,503 14,196 12,919 25,747 -31.58% QoQ % 18.89% -80.23% 326.79% 2.16% 9.88% -49.82% - Horiz. % 56.51% 47.53% 240.40% 56.33% 55.14% 50.18% 100.00%
Net Worth 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 -19.05% QoQ % -3.22% 10,365.28% -23.93% -99.00% -3.08% -2.26% - Horiz. % 72.77% 75.19% 0.72% 0.94% 94.74% 97.74% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 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 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 -19.05% QoQ % -3.22% 10,365.28% -23.93% -99.00% -3.08% -2.26% - Horiz. % 72.77% 75.19% 0.72% 0.94% 94.74% 97.74% 100.00%
NOSH 1,973,625 1,926,221 1,896,876 1,865,896 1,865,896 1,865,896 1,865,896 3.80% QoQ % 2.46% 1.55% 1.66% 0.00% 0.00% 0.00% - Horiz. % 105.77% 103.23% 101.66% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.01 % -5.04 % -367.29 % -26.42 % -37.31 % -22.10 % -38.72 % - QoQ % 159.72% 98.63% -1,290.20% 29.19% -68.82% 42.92% - Horiz. % -7.77% 13.02% 948.58% 68.23% 96.36% 57.08% 100.00%
ROE -0.04 % -0.01 % -34.08 % -1.61 % -0.02 % -0.01 % -0.04 % - QoQ % -300.00% 99.97% -2,016.77% -7,950.00% -100.00% 75.00% - Horiz. % 100.00% 25.00% 85,200.01% 4,025.00% 50.00% 25.00% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 0.76 0.60 0.70 0.61 0.55 0.57 0.99 -16.12% QoQ % 26.67% -14.29% 14.75% 10.91% -3.51% -42.42% - Horiz. % 76.77% 60.61% 70.71% 61.62% 55.56% 57.58% 100.00%
EPS 0.01 -0.05 -2.56 -0.16 -0.18 -0.16 -0.40 - QoQ % 120.00% 98.05% -1,500.00% 11.11% -12.50% 60.00% - Horiz. % -2.50% 12.50% 640.00% 40.00% 45.00% 40.00% 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 7.3200 7.7500 0.0752 0.1005 10.0800 10.4000 10.6400 -22.02% QoQ % -5.55% 10,205.85% -25.17% -99.00% -3.08% -2.26% - Horiz. % 68.80% 72.84% 0.71% 0.94% 94.74% 97.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 1.84 1.43 1.62 1.41 1.27 1.30 2.28 -13.29% QoQ % 28.67% -11.73% 14.89% 11.02% -2.31% -42.98% - Horiz. % 80.70% 62.72% 71.05% 61.84% 55.70% 57.02% 100.00%
EPS -0.62 -0.12 -5.96 -0.37 -0.41 -0.36 -0.91 -22.52% QoQ % -416.67% 97.99% -1,510.81% 9.76% -13.89% 60.44% - Horiz. % 68.13% 13.19% 654.95% 40.66% 45.05% 39.56% 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 17.7159 18.3061 0.1749 0.2300 23.0641 23.7963 24.3454 -19.05% QoQ % -3.22% 10,366.61% -23.96% -99.00% -3.08% -2.26% - Horiz. % 72.77% 75.19% 0.72% 0.94% 94.74% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.0150 0.0200 0.0300 0.0650 0.0350 0.0350 0.0400 -
P/RPS 1.97 3.31 4.30 10.57 6.32 6.17 4.02 -37.76% QoQ % -40.48% -23.02% -59.32% 67.25% 2.43% 53.48% - Horiz. % 49.00% 82.34% 106.97% 262.94% 157.21% 153.48% 100.00%
P/EPS -5.83 -40.00 -1.17 -40.27 -19.59 -22.54 -10.05 -30.37% QoQ % 85.42% -3,318.80% 97.09% -105.56% 13.09% -124.28% - Horiz. % 58.01% 398.01% 11.64% 400.70% 194.93% 224.28% 100.00%
EY -17.16 -2.50 -85.44 -2.48 -5.11 -4.44 -9.95 43.67% QoQ % -586.40% 97.07% -3,345.16% 51.47% -15.09% 55.38% - Horiz. % 172.46% 25.13% 858.69% 24.92% 51.36% 44.62% 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 0.00 0.00 0.40 0.65 0.00 0.00 0.00 - QoQ % 0.00% 0.00% -38.46% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 61.54% 100.00% - - -
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 22/03/19 28/12/18 02/10/18 27/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.0150 0.0200 0.0250 0.0350 0.0500 0.0350 0.0400 -
P/RPS 1.97 3.31 3.58 5.69 9.02 6.17 4.02 -37.76% QoQ % -40.48% -7.54% -37.08% -36.92% 46.19% 53.48% - Horiz. % 49.00% 82.34% 89.05% 141.54% 224.38% 153.48% 100.00%
P/EPS -5.83 -40.00 -0.98 -21.68 -27.98 -22.54 -10.05 -30.37% QoQ % 85.42% -3,981.63% 95.48% 22.52% -24.13% -124.28% - Horiz. % 58.01% 398.01% 9.75% 215.72% 278.41% 224.28% 100.00%
EY -17.16 -2.50 -102.53 -4.61 -3.57 -4.44 -9.95 43.67% QoQ % -586.40% 97.56% -2,124.08% -29.13% 19.59% 55.38% - Horiz. % 172.46% 25.13% 1,030.45% 46.33% 35.88% 44.62% 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 0.00 0.00 0.33 0.35 0.00 0.00 0.00 - QoQ % 0.00% 0.00% -5.71% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 94.29% 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
Announcement 2018 Q3.pdf 
