[NEXGRAM] QoQ TTM Result on 2020-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 42,220 41,277 41,453 52,630 58,693 58,341 55,572 -16.67% QoQ % 2.28% -0.42% -21.24% -10.33% 0.60% 4.98% - Horiz. % 75.97% 74.28% 74.59% 94.71% 105.62% 104.98% 100.00%
PBT -65,579 -62,264 -23,897 -21,217 -19,187 -20,288 -39,797 39.30% QoQ % -5.32% -160.55% -12.63% -10.58% 5.43% 49.02% - Horiz. % 164.78% 156.45% 60.05% 53.31% 48.21% 50.98% 100.00%
Tax 795 794 -1,704 -1,703 -1,568 -1,554 -7,497 - QoQ % 0.13% 146.60% -0.06% -8.61% -0.90% 79.27% - Horiz. % -10.60% -10.59% 22.73% 22.72% 20.92% 20.73% 100.00%
NP -64,784 -61,470 -25,601 -22,920 -20,755 -21,842 -47,294 23.22% QoQ % -5.39% -140.11% -11.70% -10.43% 4.98% 53.82% - Horiz. % 136.98% 129.97% 54.13% 48.46% 43.89% 46.18% 100.00%
NP to SH -64,527 -61,795 -25,214 -22,773 -26,215 -27,245 -52,878 14.13% QoQ % -4.42% -145.08% -10.72% 13.13% 3.78% 48.48% - Horiz. % 122.03% 116.86% 47.68% 43.07% 49.58% 51.52% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 107,004 102,747 67,054 75,550 79,448 80,183 102,866 2.65% QoQ % 4.14% 53.23% -11.25% -4.91% -0.92% -22.05% - Horiz. % 104.02% 99.88% 65.19% 73.45% 77.23% 77.95% 100.00%
Net Worth 108,827 91,013 148,919 147,262 125,514 12,339,400 14,789,558 -96.16% QoQ % 19.57% -38.88% 1.13% 17.33% -98.98% -16.57% - Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 108,827 91,013 148,919 147,262 125,514 12,339,400 14,789,558 -96.16% QoQ % 19.57% -38.88% 1.13% 17.33% -98.98% -16.57% - Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
NOSH 2,230,081 2,661,204 2,071,204 2,071,204 2,071,204 2,053,144 2,017,675 6.87% QoQ % -16.20% 28.49% 0.00% 0.00% 0.88% 1.76% - Horiz. % 110.53% 131.89% 102.65% 102.65% 102.65% 101.76% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -153.44 % -148.92 % -61.76 % -43.55 % -35.36 % -37.44 % -85.10 % 47.88% QoQ % -3.04% -141.13% -41.81% -23.16% 5.56% 56.00% - Horiz. % 180.31% 174.99% 72.57% 51.18% 41.55% 44.00% 100.00%
ROE -59.29 % -67.90 % -16.93 % -15.46 % -20.89 % -0.22 % -0.36 % 2,858.48% QoQ % 12.68% -301.06% -9.51% 25.99% -9,395.45% 38.89% - Horiz. % 16,469.44% 18,861.11% 4,702.78% 4,294.44% 5,802.78% 61.11% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 1.89 1.55 2.00 2.54 2.83 2.84 2.75 -22.03% QoQ % 21.94% -22.50% -21.26% -10.25% -0.35% 3.27% - Horiz. % 68.73% 56.36% 72.73% 92.36% 102.91% 103.27% 100.00%
EPS -2.89 -2.32 -1.22 -1.10 -1.27 -1.33 -2.62 6.73% QoQ % -24.57% -90.16% -10.91% 13.39% 4.51% 49.24% - Horiz. % 110.31% 88.55% 46.56% 41.98% 48.47% 50.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0488 0.0342 0.0719 0.0711 0.0606 6.0100 7.3300 -96.41% QoQ % 42.69% -52.43% 1.13% 17.33% -98.99% -18.01% - Horiz. % 0.67% 0.47% 0.98% 0.97% 0.83% 81.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 1.89 1.85 1.86 2.36 2.63 2.62 2.49 -16.72% QoQ % 2.16% -0.54% -21.19% -10.27% 0.38% 5.22% - Horiz. % 75.90% 74.30% 74.70% 94.78% 105.62% 105.22% 100.00%
EPS -2.89 -2.77 -1.13 -1.02 -1.18 -1.22 -2.37 14.07% QoQ % -4.33% -145.13% -10.78% 13.56% 3.28% 48.52% - Horiz. % 121.94% 116.88% 47.68% 43.04% 49.79% 51.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0488 0.0408 0.0668 0.0660 0.0563 5.5332 6.6318 -96.16% QoQ % 19.61% -38.92% 1.21% 17.23% -98.98% -16.57% - Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.0350 0.0550 0.0150 0.0150 0.0150 0.0150 0.0200 -
P/RPS 1.85 3.55 0.75 0.59 0.53 0.53 0.73 85.36% QoQ % -47.89% 373.33% 27.12% 11.32% 0.00% -27.40% - Horiz. % 253.42% 486.30% 102.74% 80.82% 72.60% 72.60% 100.00%
P/EPS -1.21 -2.37 -1.23 -1.36 -1.19 -1.13 -0.76 36.16% QoQ % 48.95% -92.68% 9.56% -14.29% -5.31% -48.68% - Horiz. % 159.21% 311.84% 161.84% 178.95% 156.58% 148.68% 100.00%
EY -82.67 -42.22 -81.16 -73.30 -84.38 -88.47 -131.04 -26.34% QoQ % -95.81% 47.98% -10.72% 13.13% 4.62% 32.49% - Horiz. % 63.09% 32.22% 61.94% 55.94% 64.39% 67.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.72 1.61 0.21 0.21 0.25 0.00 0.00 - QoQ % -55.28% 666.67% 0.00% -16.00% 0.00% 0.00% - Horiz. % 288.00% 644.00% 84.00% 84.00% 100.00% - -
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/12/20 29/09/20 30/06/20 30/03/20 30/12/19 30/09/19 28/06/19 -
Price 0.0450 0.0450 0.0250 0.0050 0.0100 0.0150 0.0150 -
P/RPS 2.38 2.90 1.25 0.20 0.35 0.53 0.54 167.61% QoQ % -17.93% 132.00% 525.00% -42.86% -33.96% -1.85% - Horiz. % 440.74% 537.04% 231.48% 37.04% 64.81% 98.15% 100.00%
P/EPS -1.56 -1.94 -2.05 -0.45 -0.79 -1.13 -0.57 95.06% QoQ % 19.59% 5.37% -355.56% 43.04% 30.09% -98.25% - Horiz. % 273.68% 340.35% 359.65% 78.95% 138.60% 198.25% 100.00%
EY -64.30 -51.60 -48.69 -219.90 -126.57 -88.47 -174.72 -48.49% QoQ % -24.61% -5.98% 77.86% -73.74% -43.07% 49.36% - Horiz. % 36.80% 29.53% 27.87% 125.86% 72.44% 50.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.92 1.32 0.35 0.07 0.17 0.00 0.00 - QoQ % -30.30% 277.14% 400.00% -58.82% 0.00% 0.00% - Horiz. % 541.18% 776.47% 205.88% 41.18% 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 Q3-2020.pdf 
