[NEXGRAM] YoY Quarter Result on 2015-07-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - CAGR
Revenue 24,192 11,731 11,603 26,768 18,378 - - 3.28% YoY % 106.22% 1.10% -56.65% 45.65% - - - Horiz. % 131.64% 63.83% 63.14% 145.65% 100.00% - -
PBT 3,872 -2,170 -3,949 -424 6,223 - - -5.42% YoY % 278.43% 45.05% -831.37% -106.81% - - - Horiz. % 62.22% -34.87% -63.46% -6.81% 100.00% - -
Tax -1,092 -1 39 -7 -5,114 - - -16.59% YoY % -109,100.00% -102.56% 657.14% 99.86% - - - Horiz. % 21.35% 0.02% -0.76% 0.14% 100.00% - -
NP 2,780 -2,171 -3,910 -431 1,109 - - 11.40% YoY % 228.05% 44.48% -807.19% -138.86% - - - Horiz. % 250.68% -195.76% -352.57% -38.86% 100.00% - -
NP to SH 1,690 -2,386 -4,020 -513 2,046 - - -2.22% YoY % 170.83% 40.65% -683.63% -125.07% - - - Horiz. % 82.60% -116.62% -196.48% -25.07% 100.00% - -
Tax Rate 28.20 % - % - % - % 82.18 % - % - % -11.81% YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 34.31% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 21,412 13,902 15,513 27,199 17,269 - - 2.56% YoY % 54.02% -10.38% -42.96% 57.50% - - - Horiz. % 123.99% 80.50% 89.83% 157.50% 100.00% - -
Net Worth 102,182 8,480,027 88,333 226,745 198,937 - - -7.53% YoY % -98.80% 9,500.00% -61.04% 13.98% - - - Horiz. % 51.36% 4,262.67% 44.40% 113.98% 100.00% - -
Dividend 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - CAGR
Net Worth 102,182 8,480,027 88,333 226,745 198,937 - - -7.53% YoY % -98.80% 9,500.00% -61.04% 13.98% - - - Horiz. % 51.36% 4,262.67% 44.40% 113.98% 100.00% - -
NOSH 511,170 4,416,680 4,416,680 1,710,000 1,485,714 - - -11.78% YoY % -88.43% 0.00% 158.29% 15.10% - - - Horiz. % 34.41% 297.28% 297.28% 115.10% 100.00% - -
Ratio Analysis 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - CAGR
NP Margin 11.49 % -18.51 % -33.70 % -1.61 % 6.03 % - % - % 7.87% YoY % 162.07% 45.07% -1,993.17% -126.70% - - - Horiz. % 190.55% -306.97% -558.87% -26.70% 100.00% - -
ROE 1.65 % -0.03 % -4.55 % -0.23 % 1.03 % - % - % 5.69% YoY % 5,600.00% 99.34% -1,878.26% -122.33% - - - Horiz. % 160.19% -2.91% -441.75% -22.33% 100.00% - -
Per Share 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - CAGR
RPS 4.73 0.27 0.26 1.57 1.24 - - 17.04% YoY % 1,651.85% 3.85% -83.44% 26.61% - - - Horiz. % 381.45% 21.77% 20.97% 126.61% 100.00% - -
EPS 0.33 -0.05 -0.09 -0.03 0.11 - - 13.78% YoY % 760.00% 44.44% -200.00% -127.27% - - - Horiz. % 300.00% -45.45% -81.82% -27.27% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1999 1.9200 0.0200 0.1326 0.1339 - - 4.82% YoY % -89.59% 9,500.00% -84.92% -0.97% - - - Horiz. % 149.29% 1,433.91% 14.94% 99.03% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 815,476 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - CAGR
RPS 2.97 1.44 1.42 3.28 2.25 - - 3.32% YoY % 106.25% 1.41% -56.71% 45.78% - - - Horiz. % 132.00% 64.00% 63.11% 145.78% 100.00% - -
EPS 0.21 -0.29 -0.49 -0.06 0.25 - - -2.03% YoY % 172.41% 40.82% -716.67% -124.00% - - - Horiz. % 84.00% -116.00% -196.00% -24.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1253 10.3989 0.1083 0.2781 0.2440 - - -7.53% YoY % -98.80% 9,501.94% -61.06% 13.98% - - - Horiz. % 51.35% 4,261.84% 44.39% 113.98% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - CAGR
Date 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - -
Price 0.0250 0.0450 0.0050 0.0950 0.1150 - - -
P/RPS 0.53 16.94 1.90 6.07 9.30 - - -28.59% YoY % -96.87% 791.58% -68.70% -34.73% - - - Horiz. % 5.70% 182.15% 20.43% 65.27% 100.00% - -
P/EPS 7.56 -83.30 -5.49 -316.67 83.51 - - -24.59% YoY % 109.08% -1,417.30% 98.27% -479.20% - - - Horiz. % 9.05% -99.75% -6.57% -379.20% 100.00% - -
EY 13.22 -1.20 -18.20 -0.32 1.20 - - 32.57% YoY % 1,201.67% 93.41% -5,587.50% -126.67% - - - Horiz. % 1,101.67% -100.00% -1,516.67% -26.67% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.13 0.02 0.25 0.72 0.86 - - -19.91% YoY % 550.00% -92.00% -65.28% -16.28% - - - Horiz. % 15.12% 2.33% 29.07% 83.72% 100.00% - -
Price Multiplier on Announcement Date 31/10/23 31/01/23 31/10/22 31/07/15 30/04/15 - - CAGR
Date - 30/03/23 29/12/22 30/09/15 30/06/15 - - -
Price 0.0300 0.0300 0.0700 0.0700 0.1000 - - -
P/RPS 0.63 11.29 26.65 4.47 8.08 - - -25.91% YoY % -94.42% -57.64% 496.20% -44.68% - - - Horiz. % 7.80% 139.73% 329.83% 55.32% 100.00% - -
P/EPS 9.07 -55.53 -76.91 -233.33 72.62 - - -21.69% YoY % 116.33% 27.80% 67.04% -421.30% - - - Horiz. % 12.49% -76.47% -105.91% -321.30% 100.00% - -
EY 11.02 -1.80 -1.30 -0.43 1.38 - - 27.65% YoY % 712.22% -38.46% -202.33% -131.16% - - - Horiz. % 798.55% -130.43% -94.20% -31.16% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.15 0.02 3.50 0.53 0.75 - - -17.23% YoY % 650.00% -99.43% 560.38% -29.33% - - - Horiz. % 20.00% 2.67% 466.67% 70.67% 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
Attachment - 1st Quarter Results (310715).pdf 
