[NEXGRAM] QoQ Quarter Result on 2019-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 8,938 12,003 16,015 15,674 15,001 11,651 13,246 -23.01% QoQ % -25.54% -25.05% 2.18% 4.49% 28.75% -12.04% - Horiz. % 67.48% 90.62% 120.90% 118.33% 113.25% 87.96% 100.00%
PBT -1,572 477 -21,607 1,485 458 -624 -41,116 -88.58% QoQ % -429.56% 102.21% -1,555.02% 224.24% 173.40% 98.48% - Horiz. % 3.82% -1.16% 52.55% -3.61% -1.11% 1.52% 100.00%
Tax -142 23 -1,592 8 -7 37 -7,535 -92.87% QoQ % -717.39% 101.44% -20,000.00% 214.29% -118.92% 100.49% - Horiz. % 1.88% -0.31% 21.13% -0.11% 0.09% -0.49% 100.00%
NP -1,714 500 -23,199 1,493 451 -587 -48,651 -89.19% QoQ % -442.80% 102.16% -1,653.85% 231.04% 176.83% 98.79% - Horiz. % 3.52% -1.03% 47.68% -3.07% -0.93% 1.21% 100.00%
NP to SH -1,638 67 -22,987 1,785 -5,080 -963 -48,620 -89.50% QoQ % -2,544.78% 100.29% -1,387.79% 135.14% -427.52% 98.02% - Horiz. % 3.37% -0.14% 47.28% -3.67% 10.45% 1.98% 100.00%
Tax Rate - % -4.82 % - % -0.54 % 1.53 % - % - % - QoQ % 0.00% 0.00% 0.00% -135.29% 0.00% 0.00% - Horiz. % 0.00% -315.03% 0.00% -35.29% 100.00% - -
Total Cost 10,652 11,503 39,214 14,181 14,550 12,238 61,897 -68.96% QoQ % -7.40% -70.67% 176.52% -2.54% 18.89% -80.23% - Horiz. % 17.21% 18.58% 63.35% 22.91% 23.51% 19.77% 100.00%
Net Worth 147,262 125,514 12,339,400 14,789,558 14,446,936 14,928,214 142,645 2.14% QoQ % 17.33% -98.98% -16.57% 2.37% -3.22% 10,365.28% - Horiz. % 103.24% 87.99% 8,650.42% 10,368.08% 10,127.89% 10,465.28% 100.00%
Dividend 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 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 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 147,262 125,514 12,339,400 14,789,558 14,446,936 14,928,214 142,645 2.14% QoQ % 17.33% -98.98% -16.57% 2.37% -3.22% 10,365.28% - Horiz. % 103.24% 87.99% 8,650.42% 10,368.08% 10,127.89% 10,465.28% 100.00%
NOSH 2,071,204 2,071,204 2,053,144 2,017,675 1,973,625 1,926,221 1,896,876 6.02% QoQ % 0.00% 0.88% 1.76% 2.23% 2.46% 1.55% - Horiz. % 109.19% 109.19% 108.24% 106.37% 104.05% 101.55% 100.00%
Ratio Analysis 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin -19.18 % 4.17 % -144.86 % 9.53 % 3.01 % -5.04 % -367.29 % -85.95% QoQ % -559.95% 102.88% -1,620.04% 216.61% 159.72% 98.63% - Horiz. % 5.22% -1.14% 39.44% -2.59% -0.82% 1.37% 100.00%
ROE -1.11 % 0.05 % -0.19 % 0.01 % -0.04 % -0.01 % -34.08 % -89.74% QoQ % -2,320.00% 126.32% -2,000.00% 125.00% -300.00% 99.97% - Horiz. % 3.26% -0.15% 0.56% -0.03% 0.12% 0.03% 100.00%
Per Share 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 0.43 0.58 0.78 0.78 0.76 0.60 0.70 -27.67% QoQ % -25.86% -25.64% 0.00% 2.63% 26.67% -14.29% - Horiz. % 61.43% 82.86% 111.43% 111.43% 108.57% 85.71% 100.00%
EPS -0.08 0.00 -1.12 0.09 0.01 -0.05 -2.56 -90.02% QoQ % 0.00% 0.00% -1,344.44% 800.00% 120.00% 98.05% - Horiz. % 3.12% -0.00% 43.75% -3.52% -0.39% 1.95% 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 0.0711 0.0606 6.0100 7.3300 7.3200 7.7500 0.0752 -3.66% QoQ % 17.33% -98.99% -18.01% 0.14% -5.55% 10,205.85% - Horiz. % 94.55% 80.59% 7,992.02% 9,747.34% 9,734.04% 10,305.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 1.10 1.47 1.96 1.92 1.84 1.43 1.62 -22.69% QoQ % -25.17% -25.00% 2.08% 4.35% 28.67% -11.73% - Horiz. % 67.90% 90.74% 120.99% 118.52% 113.58% 88.27% 100.00%
EPS -0.20 0.01 -2.82 0.22 -0.62 -0.12 -5.96 -89.53% QoQ % -2,100.00% 100.35% -1,381.82% 135.48% -416.67% 97.99% - Horiz. % 3.36% -0.17% 47.32% -3.69% 10.40% 2.01% 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 0.1806 0.1539 15.1315 18.1361 17.7159 18.3061 0.1749 2.16% QoQ % 17.35% -98.98% -16.57% 2.37% -3.22% 10,366.61% - Horiz. % 103.26% 87.99% 8,651.52% 10,369.41% 10,129.16% 10,466.61% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.0150 0.0150 0.0150 0.0200 0.0150 0.0200 0.0300 -
P/RPS 3.48 2.59 1.92 2.57 1.97 3.31 4.30 -13.12% QoQ % 34.36% 34.90% -25.29% 30.46% -40.48% -23.02% - Horiz. % 80.93% 60.23% 44.65% 59.77% 45.81% 76.98% 100.00%
P/EPS -18.97 463.70 -1.34 22.61 -5.83 -40.00 -1.17 537.36% QoQ % -104.09% 34,704.48% -105.93% 487.82% 85.42% -3,318.80% - Horiz. % 1,621.37% -39,632.48% 114.53% -1,932.48% 498.29% 3,418.80% 100.00%
EY -5.27 0.22 -74.64 4.42 -17.16 -2.50 -85.44 -84.31% QoQ % -2,495.45% 100.29% -1,788.69% 125.76% -586.40% 97.07% - Horiz. % 6.17% -0.26% 87.36% -5.17% 20.08% 2.93% 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 0.21 0.25 0.00 0.00 0.00 0.00 0.40 -34.84% QoQ % -16.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 52.50% 62.50% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 30/03/20 30/12/19 30/09/19 28/06/19 22/03/19 28/12/18 02/10/18 -
Price 0.0050 0.0100 0.0150 0.0150 0.0150 0.0200 0.0250 -
P/RPS 1.16 1.73 1.92 1.93 1.97 3.31 3.58 -52.73% QoQ % -32.95% -9.90% -0.52% -2.03% -40.48% -7.54% - Horiz. % 32.40% 48.32% 53.63% 53.91% 55.03% 92.46% 100.00%
P/EPS -6.32 309.13 -1.34 16.96 -5.83 -40.00 -0.98 245.29% QoQ % -102.04% 23,169.40% -107.90% 390.91% 85.42% -3,981.63% - Horiz. % 644.90% -31,543.88% 136.73% -1,730.61% 594.90% 4,081.63% 100.00%
EY -15.82 0.32 -74.64 5.90 -17.16 -2.50 -102.53 -71.13% QoQ % -5,043.75% 100.43% -1,365.08% 134.38% -586.40% 97.56% - Horiz. % 15.43% -0.31% 72.80% -5.75% 16.74% 2.44% 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 0.07 0.17 0.00 0.00 0.00 0.00 0.33 -64.33% QoQ % -58.82% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 21.21% 51.52% 0.00% 0.00% 0.00% 0.00% 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 Q3 2019.pdf 
