[NEXGRAM] QoQ Quarter Result on 2021-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 9,249 8,607 1,120 27,717 33,294 12,946 15,839 -30.07% QoQ % 7.46% 668.48% -95.96% -16.75% 157.18% -18.27% - Horiz. % 58.39% 54.34% 7.07% 174.99% 210.20% 81.73% 100.00%
PBT -771 -2,705 -1,722 -1,201 1,410 -2,838 -59,974 -94.47% QoQ % 71.50% -57.08% -43.38% -185.18% 149.68% 95.27% - Horiz. % 1.29% 4.51% 2.87% 2.00% -2.35% 4.73% 100.00%
Tax 2 31 -654 0 -4 24 906 -98.29% QoQ % -93.55% 104.74% 0.00% 0.00% -116.67% -97.35% - Horiz. % 0.22% 3.42% -72.19% 0.00% -0.44% 2.65% 100.00%
NP -769 -2,674 -2,376 -1,201 1,406 -2,814 -59,068 -94.42% QoQ % 71.24% -12.54% -97.84% -185.42% 149.96% 95.24% - Horiz. % 1.30% 4.53% 4.02% 2.03% -2.38% 4.76% 100.00%
NP to SH -344 -1,921 -2,531 -989 819 -2,665 -59,568 -96.75% QoQ % 82.09% 24.10% -155.92% -220.76% 130.73% 95.53% - Horiz. % 0.58% 3.22% 4.25% 1.66% -1.37% 4.47% 100.00%
Tax Rate - % - % - % - % 0.28 % - % - % - 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 10,018 11,281 3,496 28,918 31,888 15,760 74,907 -73.75% QoQ % -11.20% 222.68% -87.91% -9.31% 102.34% -78.96% - Horiz. % 13.37% 15.06% 4.67% 38.61% 42.57% 21.04% 100.00%
Net Worth 103,215 109,577 112,139 107,925 106,661 108,827 91,013 8.72% QoQ % -5.81% -2.28% 3.90% 1.19% -1.99% 19.57% - Horiz. % 113.41% 120.40% 123.21% 118.58% 117.19% 119.57% 100.00%
Dividend 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 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 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 103,215 109,577 112,139 107,925 106,661 108,827 91,013 8.72% QoQ % -5.81% -2.28% 3.90% 1.19% -1.99% 19.57% - Horiz. % 113.41% 120.40% 123.21% 118.58% 117.19% 119.57% 100.00%
NOSH 4,587,349 4,331,120 3,617,393 2,393,026 2,370,245 2,230,081 2,661,204 43.62% QoQ % 5.92% 19.73% 51.16% 0.96% 6.29% -16.20% - Horiz. % 172.38% 162.75% 135.93% 89.92% 89.07% 83.80% 100.00%
Ratio Analysis 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin -8.31 % -31.07 % -212.14 % -4.33 % 4.22 % -21.74 % -372.93 % -92.03% QoQ % 73.25% 85.35% -4,799.31% -202.61% 119.41% 94.17% - Horiz. % 2.23% 8.33% 56.88% 1.16% -1.13% 5.83% 100.00%
ROE -0.33 % -1.75 % -2.26 % -0.92 % 0.77 % -2.45 % -65.45 % -97.03% QoQ % 81.14% 22.57% -145.65% -219.48% 131.43% 96.26% - Horiz. % 0.50% 2.67% 3.45% 1.41% -1.18% 3.74% 100.00%
Per Share 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 0.20 0.20 0.03 1.16 1.40 0.58 0.60 -51.83% QoQ % 0.00% 566.67% -97.41% -17.14% 141.38% -3.33% - Horiz. % 33.33% 33.33% 5.00% 193.33% 233.33% 96.67% 100.00%
EPS -0.01 -0.04 -0.07 -0.04 0.03 -0.12 -2.24 -97.26% QoQ % 75.00% 42.86% -75.00% -233.33% 125.00% 94.64% - Horiz. % 0.45% 1.79% 3.12% 1.79% -1.34% 5.36% 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 0.0225 0.0253 0.0310 0.0451 0.0450 0.0488 0.0342 -24.30% QoQ % -11.07% -18.39% -31.26% 0.22% -7.79% 42.69% - Horiz. % 65.79% 73.98% 90.64% 131.87% 131.58% 142.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 1.13 1.06 0.14 3.40 4.08 1.59 1.94 -30.19% QoQ % 6.60% 657.14% -95.88% -16.67% 156.60% -18.04% - Horiz. % 58.25% 54.64% 7.22% 175.26% 210.31% 81.96% 100.00%
EPS -0.04 -0.24 -0.31 -0.12 0.10 -0.33 -7.30 -96.86% QoQ % 83.33% 22.58% -158.33% -220.00% 130.30% 95.48% - Horiz. % 0.55% 3.29% 4.25% 1.64% -1.37% 4.52% 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 0.1266 0.1344 0.1375 0.1323 0.1308 0.1335 0.1116 8.75% QoQ % -5.80% -2.25% 3.93% 1.15% -2.02% 19.62% - Horiz. % 113.44% 120.43% 123.21% 118.55% 117.20% 119.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.0150 0.0200 0.0250 0.0400 0.0400 0.0350 0.0550 -
P/RPS 7.44 10.06 80.75 3.45 2.85 6.03 9.24 -13.42% QoQ % -26.04% -87.54% 2,240.58% 21.05% -52.74% -34.74% - Horiz. % 80.52% 108.87% 873.92% 37.34% 30.84% 65.26% 100.00%
P/EPS -200.03 -45.09 -35.73 -96.79 115.76 -29.29 -2.46 1,761.92% QoQ % -343.62% -26.20% 63.09% -183.61% 495.22% -1,090.65% - Horiz. % 8,131.30% 1,832.93% 1,452.44% 3,934.55% -4,705.69% 1,190.65% 100.00%
EY -0.50 -2.22 -2.80 -1.03 0.86 -3.41 -40.70 -94.63% QoQ % 77.48% 20.71% -171.84% -219.77% 125.22% 91.62% - Horiz. % 1.23% 5.45% 6.88% 2.53% -2.11% 8.38% 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 0.67 0.79 0.81 0.89 0.89 0.72 1.61 -44.17% QoQ % -15.19% -2.47% -8.99% 0.00% 23.61% -55.28% - Horiz. % 41.61% 49.07% 50.31% 55.28% 55.28% 44.72% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/03/22 30/12/21 01/10/21 30/06/21 31/03/21 30/12/20 29/09/20 -
Price 0.0100 0.0150 0.0250 0.0300 0.0500 0.0450 0.0450 -
P/RPS 4.96 7.55 80.75 2.59 3.56 7.75 7.56 -24.44% QoQ % -34.30% -90.65% 3,017.76% -27.25% -54.06% 2.51% - Horiz. % 65.61% 99.87% 1,068.12% 34.26% 47.09% 102.51% 100.00%
P/EPS -133.35 -33.82 -35.73 -72.59 144.70 -37.66 -2.01 1,526.35% QoQ % -294.29% 5.35% 50.78% -150.17% 484.23% -1,773.63% - Horiz. % 6,634.33% 1,682.59% 1,777.61% 3,611.44% -7,199.00% 1,873.63% 100.00%
EY -0.75 -2.96 -2.80 -1.38 0.69 -2.66 -49.74 -93.85% QoQ % 74.66% -5.71% -102.90% -300.00% 125.94% 94.65% - Horiz. % 1.51% 5.95% 5.63% 2.77% -1.39% 5.35% 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 0.44 0.59 0.81 0.67 1.11 0.92 1.32 -51.83% QoQ % -25.42% -27.16% 20.90% -39.64% 20.65% -30.30% - Horiz. % 33.33% 44.70% 61.36% 50.76% 84.09% 69.70% 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
Nexgram-Quarter Results Q3 2021.pdf 
