[NEXGRAM] YoY Quarter Result on 2017-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Revenue 15,839 16,015 13,246 18,561 9,470 22,154 26,509 -6.85% YoY % -1.10% 20.90% -28.64% 96.00% -57.25% -16.43% - Horiz. % 59.75% 60.41% 49.97% 70.02% 35.72% 83.57% 100.00%
PBT -59,974 -21,607 -41,116 -1,736 -13,926 9,876 1,927 - YoY % -177.57% 47.45% -2,268.43% 87.53% -241.01% 412.51% - Horiz. % -3,112.30% -1,121.28% -2,133.68% -90.09% -722.68% 512.51% 100.00%
Tax 906 -1,592 -7,535 -5,450 321 0 -30 - YoY % 156.91% 78.87% -38.26% -1,797.82% 0.00% 0.00% - Horiz. % -3,020.00% 5,306.67% 25,116.67% 18,166.67% -1,070.00% -0.00% 100.00%
NP -59,068 -23,199 -48,651 -7,186 -13,605 9,876 1,897 - YoY % -154.61% 52.32% -577.02% 47.18% -237.76% 420.61% - Horiz. % -3,113.76% -1,222.93% -2,564.63% -378.81% -717.18% 520.61% 100.00%
NP to SH -59,568 -22,987 -48,620 -7,425 -12,750 8,937 2,699 - YoY % -159.14% 52.72% -554.81% 41.76% -242.67% 231.12% - Horiz. % -2,207.04% -851.69% -1,801.41% -275.10% -472.40% 331.12% 100.00%
Tax Rate - % - % - % - % - % - % 1.56 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 74,907 39,214 61,897 25,747 23,075 12,278 24,612 16.57% YoY % 91.02% -36.65% 140.40% 11.58% 87.94% -50.11% - Horiz. % 304.35% 159.33% 251.49% 104.61% 93.76% 49.89% 100.00%
Net Worth 91,013 12,339,400 142,645 19,853,135 21,706,200 122,766 75,445 2.62% YoY % -99.26% 8,550.42% -99.28% -8.54% 17,580.93% 62.72% - Horiz. % 120.63% 16,355.43% 189.07% 26,314.62% 28,770.79% 162.72% 100.00%
Dividend 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 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 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Net Worth 91,013 12,339,400 142,645 19,853,135 21,706,200 122,766 75,445 2.62% YoY % -99.26% 8,550.42% -99.28% -8.54% 17,580.93% 62.72% - Horiz. % 120.63% 16,355.43% 189.07% 26,314.62% 28,770.79% 162.72% 100.00%
NOSH 2,661,204 2,053,144 1,896,876 1,865,896 1,860,000 940,736 458,076 27.44% YoY % 29.62% 8.24% 1.66% 0.32% 97.72% 105.37% - Horiz. % 580.95% 448.21% 414.10% 407.33% 406.05% 205.37% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
NP Margin -372.93 % -144.86 % -367.29 % -38.72 % -143.66 % 44.58 % 7.16 % - YoY % -157.44% 60.56% -848.58% 73.05% -422.25% 522.63% - Horiz. % -5,208.52% -2,023.18% -5,129.75% -540.78% -2,006.42% 622.63% 100.00%
ROE -65.45 % -0.19 % -34.08 % -0.04 % -0.06 % 7.28 % 3.58 % - YoY % -34,347.37% 99.44% -85,100.01% 33.33% -100.82% 103.35% - Horiz. % -1,828.21% -5.31% -951.96% -1.12% -1.68% 203.35% 100.00%
Per Share 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 0.60 0.78 0.70 0.99 0.51 2.35 5.79 -26.83% YoY % -23.08% 11.43% -29.29% 94.12% -78.30% -59.41% - Horiz. % 10.36% 13.47% 12.09% 17.10% 8.81% 40.59% 100.00%
EPS -2.24 -1.12 -2.56 -0.40 -0.68 0.95 0.59 - YoY % -100.00% 56.25% -540.00% 41.18% -171.58% 61.02% - Horiz. % -379.66% -189.83% -433.90% -67.80% -115.25% 161.02% 100.00%
DPS 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 0.0342 6.0100 0.0752 10.6400 11.6700 0.1305 0.1647 -19.47% YoY % -99.43% 7,892.02% -99.29% -8.83% 8,842.53% -20.77% - Horiz. % 20.77% 3,649.06% 45.66% 6,460.23% 7,085.61% 79.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
RPS 1.94 1.96 1.62 2.28 1.16 2.72 3.25 -6.86% YoY % -1.02% 20.99% -28.95% 96.55% -57.35% -16.31% - Horiz. % 59.69% 60.31% 49.85% 70.15% 35.69% 83.69% 100.00%
EPS -7.30 -2.82 -5.96 -0.91 -1.56 1.10 0.33 - YoY % -158.87% 52.68% -554.95% 41.67% -241.82% 233.33% - Horiz. % -2,212.12% -854.55% -1,806.06% -275.76% -472.73% 333.33% 100.00%
DPS 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 0.1116 15.1315 0.1749 24.3454 26.6178 0.1505 0.0925 2.62% YoY % -99.26% 8,551.52% -99.28% -8.54% 17,586.25% 62.70% - Horiz. % 120.65% 16,358.38% 189.08% 26,319.35% 28,776.00% 162.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 30/04/14 30/04/13 -
Price 0.0550 0.0150 0.0300 0.0400 0.0500 0.1200 0.0850 -
P/RPS 9.24 1.92 4.30 4.02 9.82 5.10 1.47 28.83% YoY % 381.25% -55.35% 6.97% -59.06% 92.55% 246.94% - Horiz. % 628.57% 130.61% 292.52% 273.47% 668.03% 346.94% 100.00%
P/EPS -2.46 -1.34 -1.17 -10.05 -7.29 12.63 14.43 - YoY % -83.58% -14.53% 88.36% -37.86% -157.72% -12.47% - Horiz. % -17.05% -9.29% -8.11% -69.65% -50.52% 87.53% 100.00%
EY -40.70 -74.64 -85.44 -9.95 -13.71 7.92 6.93 - YoY % 45.47% 12.64% -758.69% 27.43% -273.11% 14.29% - Horiz. % -587.30% -1,077.06% -1,232.90% -143.58% -197.84% 114.29% 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 1.61 0.00 0.40 0.00 0.00 0.92 0.52 16.85% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 76.92% - Horiz. % 309.62% 0.00% 76.92% 0.00% 0.00% 176.92% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 30/04/14 30/04/13 CAGR
Date 29/09/20 30/09/19 02/10/18 29/09/17 30/09/16 30/06/14 28/06/13 -
Price 0.0450 0.0150 0.0250 0.0400 0.0450 0.1100 0.0850 -
P/RPS 7.56 1.92 3.58 4.02 8.84 4.67 1.47 25.31% YoY % 293.75% -46.37% -10.95% -54.52% 89.29% 217.69% - Horiz. % 514.29% 130.61% 243.54% 273.47% 601.36% 317.69% 100.00%
P/EPS -2.01 -1.34 -0.98 -10.05 -6.56 11.58 14.43 - YoY % -50.00% -36.73% 90.25% -53.20% -156.65% -19.75% - Horiz. % -13.93% -9.29% -6.79% -69.65% -45.46% 80.25% 100.00%
EY -49.74 -74.64 -102.53 -9.95 -15.23 8.64 6.93 - YoY % 33.36% 27.20% -930.45% 34.67% -276.27% 24.68% - Horiz. % -717.75% -1,077.06% -1,479.51% -143.58% -219.77% 124.68% 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 1.32 0.00 0.33 0.00 0.00 0.84 0.52 13.70% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 61.54% - Horiz. % 253.85% 0.00% 63.46% 0.00% 0.00% 161.54% 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 - Q4-2017.pdf 
