[NEXGRAM] YoY Quarter Result on 2016-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 15,674 11,472 11,511 13,644 66,792 27,832 19,003 -3.04% YoY % 36.63% -0.34% -15.63% -79.57% 139.98% 46.46% - Horiz. % 82.48% 60.37% 60.57% 71.80% 351.48% 146.46% 100.00%
PBT 1,485 -10,224 -437 -3,910 4,680 2,202 1,874 -3.66% YoY % 114.52% -2,239.59% 88.82% -183.55% 112.53% 17.50% - Horiz. % 79.24% -545.57% -23.32% -208.64% 249.73% 117.50% 100.00%
Tax 8 7,193 -82 0 -3 -6 0 - YoY % -99.89% 8,871.95% 0.00% 0.00% 50.00% 0.00% - Horiz. % -133.33% -119,883.34% 1,366.67% -0.00% 50.00% 100.00% -
NP 1,493 -3,031 -519 -3,910 4,677 2,196 1,874 -3.57% YoY % 149.26% -484.01% 86.73% -183.60% 112.98% 17.18% - Horiz. % 79.67% -161.74% -27.69% -208.64% 249.57% 117.18% 100.00%
NP to SH 1,785 -3,012 -277 -3,675 3,412 2,191 1,946 -1.37% YoY % 159.26% -987.36% 92.46% -207.71% 55.73% 12.59% - Horiz. % 91.73% -154.78% -14.23% -188.85% 175.33% 112.59% 100.00%
Tax Rate -0.54 % - % - % - % 0.06 % 0.27 % - % - YoY % 0.00% 0.00% 0.00% 0.00% -77.78% 0.00% - Horiz. % -200.00% 0.00% 0.00% 0.00% 22.22% 100.00% -
Total Cost 14,181 14,503 12,030 17,554 62,115 25,636 17,129 -2.98% YoY % -2.22% 20.56% -31.47% -71.74% 142.30% 49.66% - Horiz. % 82.79% 84.67% 70.23% 102.48% 362.63% 149.66% 100.00%
Net Worth 14,789,558 187,522 208,234 225,828 201,604 207,976 82,753 129.37% YoY % 7,786.82% -9.95% -7.79% 12.02% -3.06% 151.32% - Horiz. % 17,871.79% 226.60% 251.63% 272.89% 243.62% 251.32% 100.00%
Dividend 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 14,789,558 187,522 208,234 225,828 201,604 207,976 82,753 129.37% YoY % 7,786.82% -9.95% -7.79% 12.02% -3.06% 151.32% - Horiz. % 17,871.79% 226.60% 251.63% 272.89% 243.62% 251.32% 100.00%
NOSH 2,017,675 1,865,896 1,865,896 1,837,499 1,483,478 842,692 486,499 25.57% YoY % 8.13% 0.00% 1.55% 23.86% 76.04% 73.22% - Horiz. % 414.73% 383.53% 383.53% 377.70% 304.93% 173.22% 100.00%
Ratio Analysis 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 9.53 % -26.42 % -4.51 % -28.66 % 7.00 % 7.89 % 9.86 % -0.54% YoY % 136.07% -485.81% 84.26% -509.43% -11.28% -19.98% - Horiz. % 96.65% -267.95% -45.74% -290.67% 70.99% 80.02% 100.00%
ROE 0.01 % -1.61 % -0.13 % -1.63 % 1.69 % 1.05 % 2.35 % -58.27% YoY % 100.62% -1,138.46% 92.02% -196.45% 60.95% -55.32% - Horiz. % 0.43% -68.51% -5.53% -69.36% 71.91% 44.68% 100.00%
Per Share 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.78 0.61 0.62 0.74 4.50 3.30 3.91 -22.75% YoY % 27.87% -1.61% -16.22% -83.56% 36.36% -15.60% - Horiz. % 19.95% 15.60% 15.86% 18.93% 115.09% 84.40% 100.00%
EPS 0.09 -0.16 -0.01 -0.20 0.23 0.26 0.40 -21.24% YoY % 156.25% -1,500.00% 95.00% -186.96% -11.54% -35.00% - Horiz. % 22.50% -40.00% -2.50% -50.00% 57.50% 65.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 7.3300 0.1005 0.1116 0.1229 0.1359 0.2468 0.1701 82.66% YoY % 7,193.53% -9.95% -9.19% -9.57% -44.94% 45.09% - Horiz. % 4,309.23% 59.08% 65.61% 72.25% 79.89% 145.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 1.92 1.41 1.41 1.67 8.19 3.41 2.33 -3.05% YoY % 36.17% 0.00% -15.57% -79.61% 140.18% 46.35% - Horiz. % 82.40% 60.52% 60.52% 71.67% 351.50% 146.35% 100.00%
EPS 0.22 -0.37 -0.03 -0.45 0.42 0.27 0.24 -1.38% YoY % 159.46% -1,133.33% 93.33% -207.14% 55.56% 12.50% - Horiz. % 91.67% -154.17% -12.50% -187.50% 175.00% 112.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 18.1361 0.2300 0.2554 0.2769 0.2472 0.2550 0.1015 129.37% YoY % 7,785.26% -9.95% -7.76% 12.01% -3.06% 151.23% - Horiz. % 17,868.08% 226.60% 251.63% 272.81% 243.55% 251.23% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/01/15 30/01/14 31/01/13 -
Price 0.0200 0.0650 0.0450 0.0550 0.0750 0.0800 0.0950 -
P/RPS 2.57 10.57 7.29 0.01 1.67 2.42 2.43 0.90% YoY % -75.69% 44.99% 72,800.00% -99.40% -30.99% -0.41% - Horiz. % 105.76% 434.98% 300.00% 0.41% 68.72% 99.59% 100.00%
P/EPS 22.61 -40.27 -303.12 -0.03 32.61 30.77 23.75 -0.78% YoY % 156.15% 86.71% -1,010,300.00% -100.09% 5.98% 29.56% - Horiz. % 95.20% -169.56% -1,276.29% -0.13% 137.31% 129.56% 100.00%
EY 4.42 -2.48 -0.33 -3,636.15 3.07 3.25 4.21 0.78% YoY % 278.23% -651.52% 99.99% -118,541.37% -5.54% -22.80% - Horiz. % 104.99% -58.91% -7.84% -86,369.35% 72.92% 77.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.65 0.40 0.45 0.55 0.32 0.56 - YoY % 0.00% 62.50% -11.11% -18.18% 71.88% -42.86% - Horiz. % 0.00% 116.07% 71.43% 80.36% 98.21% 57.14% 100.00%
Price Multiplier on Announcement Date 30/04/19 30/04/18 30/04/17 30/04/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/06/19 27/06/18 23/06/17 29/06/16 24/03/15 28/03/14 21/03/13 -
Price 0.0150 0.0350 0.0450 0.0550 0.1150 0.1300 0.0850 -
P/RPS 1.93 5.69 7.29 0.01 2.55 3.94 2.18 -1.93% YoY % -66.08% -21.95% 72,800.00% -99.61% -35.28% 80.73% - Horiz. % 88.53% 261.01% 334.40% 0.46% 116.97% 180.73% 100.00%
P/EPS 16.96 -21.68 -303.12 -0.03 50.00 50.00 21.25 -3.55% YoY % 178.23% 92.85% -1,010,300.00% -100.06% 0.00% 135.29% - Horiz. % 79.81% -102.02% -1,426.45% -0.14% 235.29% 235.29% 100.00%
EY 5.90 -4.61 -0.33 -3,636.15 2.00 2.00 4.71 3.67% YoY % 227.98% -1,296.97% 99.99% -181,907.50% 0.00% -57.54% - Horiz. % 125.27% -97.88% -7.01% -77,200.63% 42.46% 42.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.35 0.40 0.45 0.85 0.53 0.50 - YoY % 0.00% -12.50% -11.11% -47.06% 60.38% 6.00% - Horiz. % 0.00% 70.00% 80.00% 90.00% 170.00% 106.00% 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 Q4 2016.pdf 
