[NEXGRAM] YoY Quarter Result on 2014-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 11,651 10,581 13,432 24,229 24,979 16,607 14,483 -2.95% YoY % 10.11% -21.23% -44.56% -3.00% 50.41% 14.67% - Horiz. % 80.45% 73.06% 92.74% 167.29% 172.47% 114.67% 100.00%
PBT -624 -2,384 -2,257 2,010 1,424 1,395 3,372 - YoY % 73.83% -5.63% -212.29% 41.15% 2.08% -58.63% - Horiz. % -18.51% -70.70% -66.93% 59.61% 42.23% 41.37% 100.00%
Tax 37 46 38 0 0 -90 0 - YoY % -19.57% 21.05% 0.00% 0.00% 0.00% 0.00% - Horiz. % -41.11% -51.11% -42.22% -0.00% -0.00% 100.00% -
NP -587 -2,338 -2,219 2,010 1,424 1,305 3,372 - YoY % 74.89% -5.36% -210.40% 41.15% 9.12% -61.30% - Horiz. % -17.41% -69.34% -65.81% 59.61% 42.23% 38.70% 100.00%
NP to SH -963 -2,897 -2,301 1,493 1,525 1,305 3,372 - YoY % 66.76% -25.90% -254.12% -2.10% 16.86% -61.30% - Horiz. % -28.56% -85.91% -68.24% 44.28% 45.23% 38.70% 100.00%
Tax Rate - % - % - % - % - % 6.45 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 12,238 12,919 15,651 22,219 23,555 15,302 11,111 1.34% YoY % -5.27% -17.46% -29.56% -5.67% 53.93% 37.72% - Horiz. % 110.14% 116.27% 140.86% 199.97% 212.00% 137.72% 100.00%
Net Worth 14,928,214 19,405,318 214,204 215,489 75,325 104,897 74,494 107.57% YoY % -23.07% 8,959.23% -0.60% 186.08% -28.19% 40.81% - Horiz. % 20,039.33% 26,049.30% 287.54% 289.27% 101.12% 140.81% 100.00%
Dividend 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 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 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 14,928,214 19,405,318 214,204 215,489 75,325 104,897 74,494 107.57% YoY % -23.07% 8,959.23% -0.60% 186.08% -28.19% 40.81% - Horiz. % 20,039.33% 26,049.30% 287.54% 289.27% 101.12% 140.81% 100.00%
NOSH 1,926,221 1,865,896 1,865,896 1,658,888 462,121 621,428 443,684 22.42% YoY % 3.23% 0.00% 12.48% 258.97% -25.64% 40.06% - Horiz. % 434.14% 420.55% 420.55% 373.89% 104.16% 140.06% 100.00%
Ratio Analysis 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -5.04 % -22.10 % -16.52 % 8.30 % 5.70 % 7.86 % 23.28 % - YoY % 77.19% -33.78% -299.04% 45.61% -27.48% -66.24% - Horiz. % -21.65% -94.93% -70.96% 35.65% 24.48% 33.76% 100.00%
ROE -0.01 % -0.01 % -1.07 % 0.69 % 2.02 % 1.24 % 4.53 % - YoY % 0.00% 99.07% -255.07% -65.84% 62.90% -72.63% - Horiz. % -0.22% -0.22% -23.62% 15.23% 44.59% 27.37% 100.00%
Per Share 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 0.60 0.57 0.72 1.46 5.41 2.67 3.26 -20.80% YoY % 5.26% -20.83% -50.68% -73.01% 102.62% -18.10% - Horiz. % 18.40% 17.48% 22.09% 44.79% 165.95% 81.90% 100.00%
EPS -0.05 -0.16 -0.12 0.09 0.33 0.21 0.76 - YoY % 68.75% -33.33% -233.33% -72.73% 57.14% -72.37% - Horiz. % -6.58% -21.05% -15.79% 11.84% 43.42% 27.63% 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 7.7500 10.4000 0.1148 0.1299 0.1630 0.1688 0.1679 69.56% YoY % -25.48% 8,959.23% -11.62% -20.31% -3.44% 0.54% - Horiz. % 4,615.84% 6,194.16% 68.37% 77.37% 97.08% 100.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 1.43 1.30 1.65 2.97 3.06 2.04 1.78 -2.97% YoY % 10.00% -21.21% -44.44% -2.94% 50.00% 14.61% - Horiz. % 80.34% 73.03% 92.70% 166.85% 171.91% 114.61% 100.00%
EPS -0.12 -0.36 -0.28 0.18 0.19 0.16 0.41 - YoY % 66.67% -28.57% -255.56% -5.26% 18.75% -60.98% - Horiz. % -29.27% -87.80% -68.29% 43.90% 46.34% 39.02% 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 18.3061 23.7963 0.2627 0.2642 0.0924 0.1286 0.0914 107.56% YoY % -23.07% 8,958.36% -0.57% 185.93% -28.15% 40.70% - Horiz. % 20,028.56% 26,035.34% 287.42% 289.06% 101.09% 140.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.0200 0.0350 0.0450 0.1200 0.0850 0.1000 0.0500 -
P/RPS 3.31 6.17 6.25 8.22 1.57 3.74 1.53 11.22% YoY % -46.35% -1.28% -23.97% 423.57% -58.02% 144.44% - Horiz. % 216.34% 403.27% 408.50% 537.25% 102.61% 244.44% 100.00%
P/EPS -40.00 -22.54 -36.49 133.33 25.76 47.62 6.58 - YoY % -77.46% 38.23% -127.37% 417.59% -45.91% 623.71% - Horiz. % -607.90% -342.55% -554.56% 2,026.29% 391.49% 723.71% 100.00%
EY -2.50 -4.44 -2.74 0.75 3.88 2.10 15.20 - YoY % 43.69% -62.04% -465.33% -80.67% 84.76% -86.18% - Horiz. % -16.45% -29.21% -18.03% 4.93% 25.53% 13.82% 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 0.00 0.39 0.92 0.52 0.59 0.30 - YoY % 0.00% 0.00% -57.61% 76.92% -11.86% 96.67% - Horiz. % 0.00% 0.00% 130.00% 306.67% 173.33% 196.67% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 01/10/12 27/09/11 -
Price 0.0200 0.0350 0.0450 0.1250 0.0850 0.0900 0.0400 -
P/RPS 3.31 6.17 6.25 8.56 1.57 3.37 1.23 14.61% YoY % -46.35% -1.28% -26.99% 445.22% -53.41% 173.98% - Horiz. % 269.11% 501.63% 508.13% 695.93% 127.64% 273.98% 100.00%
P/EPS -40.00 -22.54 -36.49 138.89 25.76 42.86 5.26 - YoY % -77.46% 38.23% -126.27% 439.17% -39.90% 714.83% - Horiz. % -760.46% -428.52% -693.73% 2,640.49% 489.73% 814.83% 100.00%
EY -2.50 -4.44 -2.74 0.72 3.88 2.33 19.00 - YoY % 43.69% -62.04% -480.56% -81.44% 66.52% -87.74% - Horiz. % -13.16% -23.37% -14.42% 3.79% 20.42% 12.26% 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 0.00 0.39 0.96 0.52 0.53 0.24 - YoY % 0.00% 0.00% -59.38% 84.62% -1.89% 120.83% - Horiz. % 0.00% 0.00% 162.50% 400.00% 216.67% 220.83% 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
(94) Attachment - 1st Quarter Results (310714).pdf 
