[NEXGRAM] QoQ Quarter Result on 2020-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 33,294 12,946 15,839 4,497 8,938 12,003 16,015 62.53% QoQ % 157.18% -18.27% 252.21% -49.69% -25.54% -25.05% - Horiz. % 207.89% 80.84% 98.90% 28.08% 55.81% 74.95% 100.00%
PBT 1,410 -2,838 -59,974 -1,195 -1,572 477 -21,607 - QoQ % 149.68% 95.27% -4,918.74% 23.98% -429.56% 102.21% - Horiz. % -6.53% 13.13% 277.57% 5.53% 7.28% -2.21% 100.00%
Tax -4 24 906 7 -142 23 -1,592 -98.12% QoQ % -116.67% -97.35% 12,842.86% 104.93% -717.39% 101.44% - Horiz. % 0.25% -1.51% -56.91% -0.44% 8.92% -1.44% 100.00%
NP 1,406 -2,814 -59,068 -1,188 -1,714 500 -23,199 - QoQ % 149.96% 95.24% -4,872.05% 30.69% -442.80% 102.16% - Horiz. % -6.06% 12.13% 254.61% 5.12% 7.39% -2.16% 100.00%
NP to SH 819 -2,665 -59,568 -656 -1,638 67 -22,987 - QoQ % 130.73% 95.53% -8,980.49% 59.95% -2,544.78% 100.29% - Horiz. % -3.56% 11.59% 259.14% 2.85% 7.13% -0.29% 100.00%
Tax Rate 0.28 % - % - % - % - % -4.82 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -5.81% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 31,888 15,760 74,907 5,685 10,652 11,503 39,214 -12.82% QoQ % 102.34% -78.96% 1,217.63% -46.63% -7.40% -70.67% - Horiz. % 81.32% 40.19% 191.02% 14.50% 27.16% 29.33% 100.00%
Net Worth 106,661 108,827 91,013 148,919 147,262 125,514 12,339,400 -95.73% QoQ % -1.99% 19.57% -38.88% 1.13% 17.33% -98.98% - Horiz. % 0.86% 0.88% 0.74% 1.21% 1.19% 1.02% 100.00%
Dividend 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 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 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 106,661 108,827 91,013 148,919 147,262 125,514 12,339,400 -95.73% QoQ % -1.99% 19.57% -38.88% 1.13% 17.33% -98.98% - Horiz. % 0.86% 0.88% 0.74% 1.21% 1.19% 1.02% 100.00%
NOSH 2,370,245 2,230,081 2,661,204 2,071,204 2,071,204 2,071,204 2,053,144 10.00% QoQ % 6.29% -16.20% 28.49% 0.00% 0.00% 0.88% - Horiz. % 115.44% 108.62% 129.62% 100.88% 100.88% 100.88% 100.00%
Ratio Analysis 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 4.22 % -21.74 % -372.93 % -26.42 % -19.18 % 4.17 % -144.86 % - QoQ % 119.41% 94.17% -1,311.54% -37.75% -559.95% 102.88% - Horiz. % -2.91% 15.01% 257.44% 18.24% 13.24% -2.88% 100.00%
ROE 0.77 % -2.45 % -65.45 % -0.44 % -1.11 % 0.05 % -0.19 % - QoQ % 131.43% 96.26% -14,775.00% 60.36% -2,320.00% 126.32% - Horiz. % -405.26% 1,289.47% 34,447.37% 231.58% 584.21% -26.32% 100.00%
Per Share 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 1.40 0.58 0.60 0.22 0.43 0.58 0.78 47.43% QoQ % 141.38% -3.33% 172.73% -48.84% -25.86% -25.64% - Horiz. % 179.49% 74.36% 76.92% 28.21% 55.13% 74.36% 100.00%
EPS 0.03 -0.12 -2.24 -0.03 -0.08 0.00 -1.12 - QoQ % 125.00% 94.64% -7,366.67% 62.50% 0.00% 0.00% - Horiz. % -2.68% 10.71% 200.00% 2.68% 7.14% -0.00% 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 0.0450 0.0488 0.0342 0.0719 0.0711 0.0606 6.0100 -96.12% QoQ % -7.79% 42.69% -52.43% 1.13% 17.33% -98.99% - Horiz. % 0.75% 0.81% 0.57% 1.20% 1.18% 1.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 781,476 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 4.26 1.66 2.03 0.58 1.14 1.54 2.05 62.48% QoQ % 156.63% -18.23% 250.00% -49.12% -25.97% -24.88% - Horiz. % 207.80% 80.98% 99.02% 28.29% 55.61% 75.12% 100.00%
EPS 0.10 -0.34 -7.62 -0.08 -0.21 0.01 -2.94 - QoQ % 129.41% 95.54% -9,425.00% 61.90% -2,200.00% 100.34% - Horiz. % -3.40% 11.56% 259.18% 2.72% 7.14% -0.34% 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 0.1365 0.1393 0.1165 0.1906 0.1884 0.1606 15.7899 -95.73% QoQ % -2.01% 19.57% -38.88% 1.17% 17.31% -98.98% - Horiz. % 0.86% 0.88% 0.74% 1.21% 1.19% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.0400 0.0350 0.0550 0.0150 0.0150 0.0150 0.0150 -
P/RPS 2.85 6.03 9.24 6.91 3.48 2.59 1.92 29.97% QoQ % -52.74% -34.74% 33.72% 98.56% 34.36% 34.90% - Horiz. % 148.44% 314.06% 481.25% 359.90% 181.25% 134.90% 100.00%
P/EPS 115.76 -29.29 -2.46 -47.36 -18.97 463.70 -1.34 - QoQ % 495.22% -1,090.65% 94.81% -149.66% -104.09% 34,704.48% - Horiz. % -8,638.81% 2,185.82% 183.58% 3,534.33% 1,415.67% -34,604.48% 100.00%
EY 0.86 -3.41 -40.70 -2.11 -5.27 0.22 -74.64 - QoQ % 125.22% 91.62% -1,828.91% 59.96% -2,495.45% 100.29% - Horiz. % -1.15% 4.57% 54.53% 2.83% 7.06% -0.29% 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 0.89 0.72 1.61 0.21 0.21 0.25 0.00 - QoQ % 23.61% -55.28% 666.67% 0.00% -16.00% 0.00% - Horiz. % 356.00% 288.00% 644.00% 84.00% 84.00% 100.00% -
Price Multiplier on Announcement Date 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 31/03/21 30/12/20 29/09/20 30/06/20 30/03/20 30/12/19 30/09/19 -
Price 0.0500 0.0450 0.0450 0.0250 0.0050 0.0100 0.0150 -
P/RPS 3.56 7.75 7.56 11.51 1.16 1.73 1.92 50.64% QoQ % -54.06% 2.51% -34.32% 892.24% -32.95% -9.90% - Horiz. % 185.42% 403.65% 393.75% 599.48% 60.42% 90.10% 100.00%
P/EPS 144.70 -37.66 -2.01 -78.93 -6.32 309.13 -1.34 - QoQ % 484.23% -1,773.63% 97.45% -1,148.89% -102.04% 23,169.40% - Horiz. % -10,798.51% 2,810.45% 150.00% 5,890.30% 471.64% -23,069.40% 100.00%
EY 0.69 -2.66 -49.74 -1.27 -15.82 0.32 -74.64 - QoQ % 125.94% 94.65% -3,816.54% 91.97% -5,043.75% 100.43% - Horiz. % -0.92% 3.56% 66.64% 1.70% 21.20% -0.43% 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 1.11 0.92 1.32 0.35 0.07 0.17 0.00 - QoQ % 20.65% -30.30% 277.14% 400.00% -58.82% 0.00% - Horiz. % 652.94% 541.18% 776.47% 205.88% 41.18% 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