[NEXGRAM] YoY Quarter Result on 2021-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 9,752 9,016 27,717 4,497 15,674 11,472 11,511 -2.72% YoY % 8.16% -67.47% 516.34% -71.31% 36.63% -0.34% - Horiz. % 84.72% 78.33% 240.79% 39.07% 136.17% 99.66% 100.00%
PBT -1,643 -4,030 -1,201 -1,195 1,485 -10,224 -437 24.69% YoY % 59.23% -235.55% -0.50% -180.47% 114.52% -2,239.59% - Horiz. % 375.97% 922.20% 274.83% 273.46% -339.82% 2,339.59% 100.00%
Tax -320 3 0 7 8 7,193 -82 25.46% YoY % -10,766.67% 0.00% 0.00% -12.50% -99.89% 8,871.95% - Horiz. % 390.24% -3.66% -0.00% -8.54% -9.76% -8,771.95% 100.00%
NP -1,963 -4,027 -1,201 -1,188 1,493 -3,031 -519 24.81% YoY % 51.25% -235.30% -1.09% -179.57% 149.26% -484.01% - Horiz. % 378.23% 775.92% 231.41% 228.90% -287.67% 584.01% 100.00%
NP to SH -2,162 -3,195 -989 -656 1,785 -3,012 -277 40.82% YoY % 32.33% -223.05% -50.76% -136.75% 159.26% -987.36% - Horiz. % 780.51% 1,153.43% 357.04% 236.82% -644.40% 1,087.36% 100.00%
Tax Rate - % - % - % - % -0.54 % - % - % - YoY % 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 11,715 13,043 28,918 5,685 14,181 14,503 12,030 -0.44% YoY % -10.18% -54.90% 408.67% -59.91% -2.22% 20.56% - Horiz. % 97.38% 108.42% 240.38% 47.26% 117.88% 120.56% 100.00%
Net Worth 8,833,361 101,056 107,925 148,919 14,789,558 187,522 208,234 86.70% YoY % 8,641.04% -6.36% -27.53% -98.99% 7,786.82% -9.95% - Horiz. % 4,242.04% 48.53% 51.83% 71.52% 7,102.37% 90.05% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 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 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 8,833,361 101,056 107,925 148,919 14,789,558 187,522 208,234 86.70% YoY % 8,641.04% -6.36% -27.53% -98.99% 7,786.82% -9.95% - Horiz. % 4,242.04% 48.53% 51.83% 71.52% 7,102.37% 90.05% 100.00%
NOSH 4,416,680 4,835,224 2,393,026 2,071,204 2,017,675 1,865,896 1,865,896 15.44% YoY % -8.66% 102.05% 15.54% 2.65% 8.13% 0.00% - Horiz. % 236.71% 259.14% 128.25% 111.00% 108.13% 100.00% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -20.13 % -44.67 % -4.33 % -26.42 % 9.53 % -26.42 % -4.51 % 28.30% YoY % 54.94% -931.64% 83.61% -377.23% 136.07% -485.81% - Horiz. % 446.34% 990.47% 96.01% 585.81% -211.31% 585.81% 100.00%
ROE -0.02 % -3.16 % -0.92 % -0.44 % 0.01 % -1.61 % -0.13 % -26.79% YoY % 99.37% -243.48% -109.09% -4,500.00% 100.62% -1,138.46% - Horiz. % 15.38% 2,430.77% 707.69% 338.46% -7.69% 1,238.46% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 0.22 0.19 1.16 0.22 0.78 0.61 0.62 -15.85% YoY % 15.79% -83.62% 427.27% -71.79% 27.87% -1.61% - Horiz. % 35.48% 30.65% 187.10% 35.48% 125.81% 98.39% 100.00%
EPS -0.05 -0.07 -0.04 -0.03 0.09 -0.16 -0.01 30.75% YoY % 28.57% -75.00% -33.33% -133.33% 156.25% -1,500.00% - Horiz. % 500.00% 700.00% 400.00% 300.00% -900.00% 1,600.00% 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 2.0000 0.0209 0.0451 0.0719 7.3300 0.1005 0.1116 61.73% YoY % 9,469.38% -53.66% -37.27% -99.02% 7,193.53% -9.95% - Horiz. % 1,792.11% 18.73% 40.41% 64.43% 6,568.10% 90.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 1.20 1.11 3.40 0.55 1.92 1.41 1.41 -2.65% YoY % 8.11% -67.35% 518.18% -71.35% 36.17% 0.00% - Horiz. % 85.11% 78.72% 241.13% 39.01% 136.17% 100.00% 100.00%
EPS -0.27 -0.39 -0.12 -0.08 0.22 -0.37 -0.03 44.20% YoY % 30.77% -225.00% -50.00% -136.36% 159.46% -1,133.33% - Horiz. % 900.00% 1,300.00% 400.00% 266.67% -733.33% 1,233.33% 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 10.8321 0.1239 0.1323 0.1826 18.1361 0.2300 0.2554 86.69% YoY % 8,642.62% -6.35% -27.55% -98.99% 7,785.26% -9.95% - Horiz. % 4,241.23% 48.51% 51.80% 71.50% 7,101.06% 90.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.0350 0.0150 0.0400 0.0150 0.0200 0.0650 0.0450 -
P/RPS 15.85 8.04 3.45 6.91 2.57 10.57 7.29 13.81% YoY % 97.14% 133.04% -50.07% 168.87% -75.69% 44.99% - Horiz. % 217.42% 110.29% 47.33% 94.79% 35.25% 144.99% 100.00%
P/EPS -71.50 -22.70 -96.79 -47.36 22.61 -40.27 -303.12 -21.39% YoY % -214.98% 76.55% -104.37% -309.46% 156.15% 86.71% - Horiz. % 23.59% 7.49% 31.93% 15.62% -7.46% 13.29% 100.00%
EY -1.40 -4.41 -1.03 -2.11 4.42 -2.48 -0.33 27.22% YoY % 68.25% -328.16% 51.18% -147.74% 278.23% -651.52% - Horiz. % 424.24% 1,336.36% 312.12% 639.39% -1,339.39% 751.52% 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 0.02 0.72 0.89 0.21 0.00 0.65 0.40 -39.29% YoY % -97.22% -19.10% 323.81% 0.00% 0.00% 62.50% - Horiz. % 5.00% 180.00% 222.50% 52.50% 0.00% 162.50% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 - 30/06/21 30/06/20 28/06/19 27/06/18 23/06/17 -
Price 0.0150 0.0150 0.0300 0.0250 0.0150 0.0350 0.0450 -
P/RPS 6.79 8.04 2.59 11.51 1.93 5.69 7.29 -1.18% YoY % -15.55% 210.42% -77.50% 496.37% -66.08% -21.95% - Horiz. % 93.14% 110.29% 35.53% 157.89% 26.47% 78.05% 100.00%
P/EPS -30.64 -22.70 -72.59 -78.93 16.96 -21.68 -303.12 -31.74% YoY % -34.98% 68.73% 8.03% -565.39% 178.23% 92.85% - Horiz. % 10.11% 7.49% 23.95% 26.04% -5.60% 7.15% 100.00%
EY -3.26 -4.41 -1.38 -1.27 5.90 -4.61 -0.33 46.46% YoY % 26.08% -219.57% -8.66% -121.53% 227.98% -1,296.97% - Horiz. % 987.88% 1,336.36% 418.18% 384.85% -1,787.88% 1,396.97% 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 0.01 0.72 0.67 0.35 0.00 0.35 0.40 -45.91% YoY % -98.61% 7.46% 91.43% 0.00% 0.00% -12.50% - Horiz. % 2.50% 180.00% 167.50% 87.50% 0.00% 87.50% 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