Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2020-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jan-2020  [#2]
Profit Trend QoQ -     -1,272.39%    YoY -     86.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 51,784 41,277 33,917 41,882 48,012 58,341 56,434 -5.55%
  QoQ % 25.45% 21.70% -19.02% -12.77% -17.70% 3.38% -
  Horiz. % 91.76% 73.14% 60.10% 74.21% 85.08% 103.38% 100.00%
PBT -11,352 -62,264 -3,053 -2,190 1,908 -20,288 1,758 -
  QoQ % 81.77% -1,939.21% -39.42% -214.78% 109.40% -1,253.60% -
  Horiz. % -645.49% -3,540.41% -173.62% -124.53% 108.49% -1,153.60% 100.00%
Tax 96 795 -148 -236 92 -1,553 50 52.82%
  QoQ % -87.92% 637.16% 37.29% -356.52% 105.92% -3,165.11% -
  Horiz. % 189.47% 1,569.07% -292.10% -465.79% 181.58% -3,065.11% 100.00%
NP -11,256 -61,469 -3,201 -2,426 2,000 -21,841 1,809 -
  QoQ % 81.69% -1,820.11% -31.96% -221.30% 109.16% -1,307.13% -
  Horiz. % -622.11% -3,397.33% -176.93% -134.08% 110.54% -1,207.13% 100.00%
NP to SH -10,660 -61,890 -3,094 -3,142 268 -21,913 1,432 -
  QoQ % 82.78% -1,899.89% 1.51% -1,272.39% 101.22% -1,630.24% -
  Horiz. % -744.41% -4,321.93% -216.11% -219.41% 18.72% -1,530.24% 100.00%
Tax Rate - % - % - % - % -4.82 % - % -2.88 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 167.36% 0.00% 100.00%
Total Cost 63,040 102,746 37,118 44,308 46,012 80,182 54,625 9.97%
  QoQ % -38.64% 176.80% -16.23% -3.70% -42.62% 46.79% -
  Horiz. % 115.40% 188.09% 67.95% 81.11% 84.23% 146.79% 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 - - - - - - - -
  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 -21.74 % -148.92 % -9.44 % -5.79 % 4.17 % -37.44 % 3.21 % -
  QoQ % 85.40% -1,477.54% -63.04% -238.85% 111.14% -1,266.35% -
  Horiz. % -677.26% -4,639.25% -294.08% -180.37% 129.91% -1,166.35% 100.00%
ROE -9.80 % -68.00 % -2.08 % -2.13 % 0.21 % -0.18 % 0.01 % -
  QoQ % 85.59% -3,169.23% 2.35% -1,114.29% 216.67% -1,900.00% -
  Horiz. % -98,000.01% -680,000.00% -20,800.00% -21,300.00% 2,100.00% -1,800.00% 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 2.32 1.55 1.64 2.02 2.32 2.84 2.80 -11.73%
  QoQ % 49.68% -5.49% -18.81% -12.93% -18.31% 1.43% -
  Horiz. % 82.86% 55.36% 58.57% 72.14% 82.86% 101.43% 100.00%
EPS -0.48 -2.33 -0.15 -0.16 0.00 -1.07 0.07 -
  QoQ % 79.40% -1,453.33% 6.25% 0.00% 0.00% -1,628.57% -
  Horiz. % -685.71% -3,328.57% -214.29% -228.57% 0.00% -1,528.57% 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 - 2,741,204
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 1.51 1.24 1.53 1.75 2.13 2.06 -5.56%
  QoQ % 25.17% 21.77% -18.95% -12.57% -17.84% 3.40% -
  Horiz. % 91.75% 73.30% 60.19% 74.27% 84.95% 103.40% 100.00%
EPS -0.39 -2.26 -0.11 -0.11 0.01 -0.80 0.05 -
  QoQ % 82.74% -1,954.55% 0.00% -1,200.00% 101.25% -1,700.00% -
  Horiz. % -780.00% -4,520.00% -220.00% -220.00% 20.00% -1,600.00% 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 0.0397 0.0332 0.0543 0.0537 0.0458 4.5015 5.3953 -96.16%
  QoQ % 19.58% -38.86% 1.12% 17.25% -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 1.51 3.55 0.92 0.74 0.65 0.53 0.72 63.48%
  QoQ % -57.46% 285.87% 24.32% 13.85% 22.64% -26.39% -
  Horiz. % 209.72% 493.06% 127.78% 102.78% 90.28% 73.61% 100.00%
P/EPS -7.32 -2.36 -10.04 -9.89 115.93 -1.41 28.18 -
  QoQ % -210.17% 76.49% -1.52% -108.53% 8,321.99% -105.00% -
  Horiz. % -25.98% -8.37% -35.63% -35.10% 411.39% -5.00% 100.00%
EY -13.66 -42.28 -9.96 -10.11 0.86 -71.15 3.55 -
  QoQ % 67.69% -324.50% 1.48% -1,275.58% 101.21% -2,104.23% -
  Horiz. % -384.79% -1,190.99% -280.56% -284.79% 24.23% -2,004.23% 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 1.94 2.90 1.53 0.25 0.43 0.53 0.54 133.66%
  QoQ % -33.10% 89.54% 512.00% -41.86% -18.87% -1.85% -
  Horiz. % 359.26% 537.04% 283.33% 46.30% 79.63% 98.15% 100.00%
P/EPS -9.41 -1.93 -16.73 -3.30 77.28 -1.41 21.13 -
  QoQ % -387.56% 88.46% -406.97% -104.27% 5,580.85% -106.67% -
  Horiz. % -44.53% -9.13% -79.18% -15.62% 365.74% -6.67% 100.00%
EY -10.62 -51.68 -5.98 -30.34 1.29 -71.15 4.73 -
  QoQ % 79.45% -764.21% 80.29% -2,451.94% 101.81% -1,604.23% -
  Horiz. % -224.52% -1,092.60% -126.43% -641.44% 27.27% -1,504.23% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

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