Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2018-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 27-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 30-Apr-2018  [#3]
Profit Trend QoQ -     1.11%    YoY -     -5.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 53,304 46,604 45,638 43,189 41,840 42,324 53,162 0.18%
  QoQ % 14.38% 2.12% 5.67% 3.22% -1.14% -20.39% -
  Horiz. % 100.27% 87.66% 85.85% 81.24% 78.70% 79.61% 100.00%
PBT -332 -2,496 -57,581 -21,953 -12,482 -9,536 -11,363 -90.45%
  QoQ % 86.70% 95.67% -162.29% -75.88% -30.89% 16.08% -
  Horiz. % 2.92% 21.97% 506.74% 193.20% 109.85% 83.92% 100.00%
Tax 60 148 -296 9,652 92 184 -5,489 -
  QoQ % -59.46% 150.00% -103.07% 10,391.30% -50.00% 103.35% -
  Horiz. % -1.09% -2.70% 5.39% -175.84% -1.68% -3.35% 100.00%
NP -272 -2,348 -57,877 -12,301 -12,390 -9,352 -16,852 -93.57%
  QoQ % 88.42% 95.94% -370.49% 0.72% -32.49% 44.51% -
  Horiz. % 1.61% 13.93% 343.44% 73.00% 73.52% 55.49% 100.00%
NP to SH -23,752 -3,852 -57,864 -12,325 -12,464 -11,588 -16,190 29.02%
  QoQ % -516.61% 93.34% -369.47% 1.11% -7.56% 28.42% -
  Horiz. % 146.71% 23.79% 357.41% 76.13% 76.99% 71.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 53,576 48,952 103,515 55,490 54,230 51,676 70,014 -16.30%
  QoQ % 9.45% -52.71% 86.54% 2.32% 4.94% -26.19% -
  Horiz. % 76.52% 69.92% 147.85% 79.26% 77.46% 73.81% 100.00%
Net Worth 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 -19.05%
  QoQ % -3.22% 10,365.28% -23.93% -99.00% -3.08% -2.26% -
  Horiz. % 72.77% 75.19% 0.72% 0.94% 94.74% 97.74% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - -
  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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 -19.05%
  QoQ % -3.22% 10,365.28% -23.93% -99.00% -3.08% -2.26% -
  Horiz. % 72.77% 75.19% 0.72% 0.94% 94.74% 97.74% 100.00%
NOSH 1,973,625 1,926,221 1,896,876 1,865,896 1,865,896 1,865,896 1,865,896 3.80%
  QoQ % 2.46% 1.55% 1.66% 0.00% 0.00% 0.00% -
  Horiz. % 105.77% 103.23% 101.66% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin -0.51 % -5.04 % -126.82 % -28.48 % -29.61 % -22.10 % -31.70 % -93.58%
  QoQ % 89.88% 96.03% -345.29% 3.82% -33.98% 30.28% -
  Horiz. % 1.61% 15.90% 400.06% 89.84% 93.41% 69.72% 100.00%
ROE -0.16 % -0.03 % -40.57 % -6.57 % -0.07 % -0.06 % -0.08 % 58.54%
  QoQ % -433.33% 99.93% -517.50% -9,285.71% -16.67% 25.00% -
  Horiz. % 200.00% 37.50% 50,712.50% 8,212.50% 87.50% 75.00% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 2.70 2.42 2.41 2.31 2.24 2.27 2.85 -3.53%
  QoQ % 11.57% 0.41% 4.33% 3.12% -1.32% -20.35% -
  Horiz. % 94.74% 84.91% 84.56% 81.05% 78.60% 79.65% 100.00%
EPS -0.08 -0.20 -3.05 -0.67 -0.66 -0.64 -0.87 -79.54%
  QoQ % 60.00% 93.44% -355.22% -1.52% -3.13% 26.44% -
  Horiz. % 9.20% 22.99% 350.57% 77.01% 75.86% 73.56% 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 7.3200 7.7500 0.0752 0.1005 10.0800 10.4000 10.6400 -22.02%
  QoQ % -5.55% 10,205.85% -25.17% -99.00% -3.08% -2.26% -
  Horiz. % 68.80% 72.84% 0.71% 0.94% 94.74% 97.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,809,204
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 1.90 1.66 1.62 1.54 1.49 1.51 1.89 0.35%
  QoQ % 14.46% 2.47% 5.19% 3.36% -1.32% -20.11% -
  Horiz. % 100.53% 87.83% 85.71% 81.48% 78.84% 79.89% 100.00%
EPS -0.85 -0.14 -2.06 -0.44 -0.44 -0.41 -0.58 28.93%
  QoQ % -507.14% 93.20% -368.18% 0.00% -7.32% 29.31% -
  Horiz. % 146.55% 24.14% 355.17% 75.86% 75.86% 70.69% 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 5.1427 5.3140 0.0508 0.0668 6.6952 6.9078 7.0672 -19.05%
  QoQ % -3.22% 10,360.63% -23.95% -99.00% -3.08% -2.26% -
  Horiz. % 72.77% 75.19% 0.72% 0.95% 94.74% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.0150 0.0200 0.0300 0.0650 0.0350 0.0350 0.0400 -
P/RPS 0.56 0.83 1.25 2.81 1.56 1.54 1.40 -45.62%
  QoQ % -32.53% -33.60% -55.52% 80.13% 1.30% 10.00% -
  Horiz. % 40.00% 59.29% 89.29% 200.71% 111.43% 110.00% 100.00%
P/EPS -1.25 -10.00 -0.98 -9.84 -5.24 -5.64 -4.61 -58.01%
  QoQ % 87.50% -920.41% 90.04% -87.79% 7.09% -22.34% -
  Horiz. % 27.11% 216.92% 21.26% 213.45% 113.67% 122.34% 100.00%
EY -80.23 -10.00 -101.68 -10.16 -19.09 -17.74 -21.69 138.61%
  QoQ % -702.30% 90.17% -900.79% 46.78% -7.61% 18.21% -
  Horiz. % 369.89% 46.10% 468.79% 46.84% 88.01% 81.79% 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 0.00 0.00 0.40 0.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -38.46% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 61.54% 100.00% - - -
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 22/03/19 28/12/18 02/10/18 27/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.0150 0.0200 0.0250 0.0350 0.0500 0.0350 0.0400 -
P/RPS 0.56 0.83 1.04 1.51 2.23 1.54 1.40 -45.62%
  QoQ % -32.53% -20.19% -31.13% -32.29% 44.81% 10.00% -
  Horiz. % 40.00% 59.29% 74.29% 107.86% 159.29% 110.00% 100.00%
P/EPS -1.25 -10.00 -0.82 -5.30 -7.49 -5.64 -4.61 -58.01%
  QoQ % 87.50% -1,119.51% 84.53% 29.24% -32.80% -22.34% -
  Horiz. % 27.11% 216.92% 17.79% 114.97% 162.47% 122.34% 100.00%
EY -80.23 -10.00 -122.02 -18.87 -13.36 -17.74 -21.69 138.61%
  QoQ % -702.30% 91.80% -546.63% -41.24% 24.69% 18.21% -
  Horiz. % 369.89% 46.10% 562.56% 87.00% 61.60% 81.79% 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 0.00 0.00 0.33 0.35 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -5.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS