[NEXGRAM] YoY TTM Result on 2022-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 37,790 27,992 89,796 41,453 55,572 50,953 44,174 -2.57% YoY % 35.00% -68.83% 116.62% -25.41% 9.07% 15.35% - Horiz. % 85.55% 63.37% 203.28% 93.84% 125.80% 115.35% 100.00%
PBT -18,105 -9,228 -62,603 -23,897 -39,797 -18,200 -22,441 -3.51% YoY % -96.20% 85.26% -161.97% 39.95% -118.66% 18.90% - Horiz. % 80.68% 41.12% 278.97% 106.49% 177.34% 81.10% 100.00%
Tax -702 -618 926 -1,704 -7,497 1,788 246 - YoY % -13.59% -166.74% 154.34% 77.27% -519.30% 626.83% - Horiz. % -285.37% -251.22% 376.42% -692.68% -3,047.56% 726.83% 100.00%
NP -18,807 -9,846 -61,677 -25,601 -47,294 -16,412 -22,195 -2.72% YoY % -91.01% 84.04% -140.92% 45.87% -188.17% 26.06% - Horiz. % 84.74% 44.36% 277.89% 115.35% 213.08% 73.94% 100.00%
NP to SH -15,709 -7,991 -62,403 -25,214 -52,878 -16,668 -20,483 -4.32% YoY % -96.58% 87.19% -147.49% 52.32% -217.24% 18.63% - Horiz. % 76.69% 39.01% 304.66% 123.10% 258.16% 81.37% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 56,597 37,838 151,473 67,054 102,866 67,365 66,369 -2.62% YoY % 49.58% -75.02% 125.90% -34.81% 52.70% 1.50% - Horiz. % 85.28% 57.01% 228.23% 101.03% 154.99% 101.50% 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 0 0 0 0 0 0 0 - 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 -49.77 % -35.17 % -68.69 % -61.76 % -85.10 % -32.21 % -50.24 % -0.16% YoY % -41.51% 48.80% -11.22% 27.43% -164.20% 35.89% - Horiz. % 99.06% 70.00% 136.72% 122.93% 169.39% 64.11% 100.00%
ROE -0.18 % -7.91 % -57.82 % -16.93 % -0.36 % -8.89 % -9.84 % -48.65% YoY % 97.72% 86.32% -241.52% -4,602.78% 95.95% 9.65% - Horiz. % 1.83% 80.39% 587.60% 172.05% 3.66% 90.35% 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 0.86 0.58 3.75 2.00 2.75 2.73 2.37 -15.54% YoY % 48.28% -84.53% 87.50% -27.27% 0.73% 15.19% - Horiz. % 36.29% 24.47% 158.23% 84.39% 116.03% 115.19% 100.00%
EPS -0.36 -0.17 -2.61 -1.22 -2.62 -0.89 -1.10 -16.98% YoY % -111.76% 93.49% -113.93% 53.44% -194.38% 19.09% - Horiz. % 32.73% 15.45% 237.27% 110.91% 238.18% 80.91% 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 4.63 3.43 11.01 5.08 6.81 6.25 5.42 -2.59% YoY % 34.99% -68.85% 116.73% -25.40% 8.96% 15.31% - Horiz. % 85.42% 63.28% 203.14% 93.73% 125.65% 115.31% 100.00%
EPS -1.93 -0.98 -7.65 -3.09 -6.48 -2.04 -2.51 -4.28% YoY % -96.94% 87.19% -147.57% 52.31% -217.65% 18.73% - Horiz. % 76.89% 39.04% 304.78% 123.11% 258.17% 81.27% 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 4.09 2.59 1.07 0.75 0.73 2.38 1.90 13.62% YoY % 57.92% 142.06% 42.67% 2.74% -69.33% 25.26% - Horiz. % 215.26% 136.32% 56.32% 39.47% 38.42% 125.26% 100.00%
P/EPS -9.84 -9.08 -1.53 -1.23 -0.76 -7.28 -4.10 15.70% YoY % -8.37% -493.46% -24.39% -61.84% 89.56% -77.56% - Horiz. % 240.00% 221.46% 37.32% 30.00% 18.54% 177.56% 100.00%
EY -10.16 -11.02 -65.19 -81.16 -131.04 -13.74 -24.39 -13.57% YoY % 7.80% 83.10% 19.68% 38.06% -853.71% 43.67% - Horiz. % 41.66% 45.18% 267.28% 332.76% 537.27% 56.33% 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 30/06/22 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 1.75 2.59 0.80 1.25 0.54 1.28 1.90 -1.36% YoY % -32.43% 223.75% -36.00% 131.48% -57.81% -32.63% - Horiz. % 92.11% 136.32% 42.11% 65.79% 28.42% 67.37% 100.00%
P/EPS -4.22 -9.08 -1.15 -2.05 -0.57 -3.92 -4.10 0.48% YoY % 53.52% -689.57% 43.90% -259.65% 85.46% 4.39% - Horiz. % 102.93% 221.46% 28.05% 50.00% 13.90% 95.61% 100.00%
EY -23.71 -11.02 -86.92 -48.69 -174.72 -25.52 -24.39 -0.47% YoY % -115.15% 87.32% -78.52% 72.13% -584.64% -4.63% - Horiz. % 97.21% 45.18% 356.38% 199.63% 716.36% 104.63% 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
NHB 3rd Quarter Result 2022.pdf 
