Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2016-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jul-2016  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 46,136 46,182 53,728 0 105,378 0 115,552 -45.81%
  QoQ % -0.10% -14.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.93% 39.97% 46.50% 0.00% 91.20% 0.00% 100.00%
PBT -12,834 -18,380 -9,028 0 26,213 0 7,602 -
  QoQ % 30.17% -103.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -168.83% -241.78% -118.76% 0.00% 344.82% 0.00% 100.00%
Tax -53 86 152 0 -180 0 -12 170.57%
  QoQ % -162.02% -43.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 444.45% -716.67% -1,266.67% -0.00% 1,500.00% -0.00% 100.00%
NP -12,888 -18,294 -8,876 0 26,033 0 7,590 -
  QoQ % 29.55% -106.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -169.80% -241.03% -116.94% 0.00% 343.00% 0.00% 100.00%
NP to SH -11,686 -16,976 -9,204 0 25,881 0 6,770 -
  QoQ % 31.16% -84.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -172.62% -250.75% -135.95% 0.00% 382.30% 0.00% 100.00%
Tax Rate - % - % - % - % 0.69 % - % 0.16 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 431.25% 0.00% 100.00%
Total Cost 59,024 64,476 62,604 0 79,345 0 107,962 -33.16%
  QoQ % -8.46% 2.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.67% 59.72% 57.99% 0.00% 73.49% 0.00% 100.00%
Net Worth 208,234 209,353 214,204 21,894,014 229,590 232,620 256,695 -13.03%
  QoQ % -0.53% -2.26% -99.02% 9,436.10% -1.30% -9.38% -
  Horiz. % 81.12% 81.56% 83.45% 8,529.17% 89.44% 90.62% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 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
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 208,234 209,353 214,204 21,894,014 229,590 232,620 256,695 -13.03%
  QoQ % -0.53% -2.26% -99.02% 9,436.10% -1.30% -9.38% -
  Horiz. % 81.12% 81.56% 83.45% 8,529.17% 89.44% 90.62% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,876,093 1,868,110 1,863,945 1,880,555 -0.52%
  QoQ % 0.00% 0.00% -0.54% 0.43% 0.22% -0.88% -
  Horiz. % 99.22% 99.22% 99.22% 99.76% 99.34% 99.12% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin -27.93 % -39.61 % -16.52 % - % 24.70 % - % 6.57 % -
  QoQ % 29.49% -139.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -425.11% -602.89% -251.45% 0.00% 375.95% 0.00% 100.00%
ROE -5.61 % -8.11 % -4.30 % - % 11.27 % - % 2.64 % -
  QoQ % 30.83% -88.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -212.50% -307.20% -162.88% 0.00% 426.89% 0.00% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 2.47 2.48 2.88 - 5.64 - 6.14 -45.54%
  QoQ % -0.40% -13.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.23% 40.39% 46.91% 0.00% 91.86% 0.00% 100.00%
EPS -0.63 -0.90 -0.48 0.00 1.39 0.00 0.36 -
  QoQ % 30.00% -87.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -175.00% -250.00% -133.33% 0.00% 386.11% 0.00% 100.00%
DPS 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 0.1116 0.1122 0.1148 11.6700 0.1229 0.1248 0.1365 -12.58%
  QoQ % -0.53% -2.26% -99.02% 9,395.52% -1.52% -8.57% -
  Horiz. % 81.76% 82.20% 84.10% 8,549.45% 90.04% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 1.04 1.05 1.22 - 2.39 - 2.62 -46.02%
  QoQ % -0.95% -13.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.69% 40.08% 46.56% 0.00% 91.22% 0.00% 100.00%
EPS -0.26 -0.38 -0.21 0.00 0.59 0.00 0.15 -
  QoQ % 31.58% -80.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -173.33% -253.33% -140.00% 0.00% 393.33% 0.00% 100.00%
DPS 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 0.0471 0.0474 0.0485 4.9571 0.0520 0.0527 0.0581 -13.07%
  QoQ % -0.63% -2.27% -99.02% 9,432.88% -1.33% -9.29% -
  Horiz. % 81.07% 81.58% 83.48% 8,532.01% 89.50% 90.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.0450 0.0350 0.0450 0.0500 0.0550 0.0650 0.0750 -
P/RPS 1.82 1.41 1.56 0.00 0.98 0.00 1.22 30.59%
  QoQ % 29.08% -9.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.18% 115.57% 127.87% 0.00% 80.33% 0.00% 100.00%
P/EPS -7.18 -3.85 -9.12 0.00 3.97 0.00 20.83 -
  QoQ % -86.49% 57.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -34.47% -18.48% -43.78% 0.00% 19.06% 0.00% 100.00%
EY -13.92 -25.99 -10.96 0.00 25.19 0.00 4.80 -
  QoQ % 46.44% -137.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -290.00% -541.46% -228.33% 0.00% 524.79% 0.00% 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 0.40 0.31 0.39 0.00 0.45 0.52 0.55 -19.14%
  QoQ % 29.03% -20.51% 0.00% 0.00% -13.46% -5.45% -
  Horiz. % 72.73% 56.36% 70.91% 0.00% 81.82% 94.55% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 31/03/17 12/01/17 30/09/16 29/06/16 29/03/16 31/12/15 -
Price 0.0450 0.0550 0.0450 0.0450 0.0550 0.0600 0.0950 -
P/RPS 1.82 2.22 1.56 0.00 0.98 0.00 1.55 11.31%
  QoQ % -18.02% 42.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.42% 143.23% 100.65% 0.00% 63.23% 0.00% 100.00%
P/EPS -7.18 -6.05 -9.12 0.00 3.97 0.00 26.39 -
  QoQ % -18.68% 33.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -27.21% -22.93% -34.56% 0.00% 15.04% 0.00% 100.00%
EY -13.92 -16.54 -10.96 0.00 25.19 0.00 3.79 -
  QoQ % 15.84% -50.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -367.28% -436.41% -289.18% 0.00% 664.64% 0.00% 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 0.40 0.49 0.39 0.00 0.45 0.48 0.70 -31.16%
  QoQ % -18.37% 25.64% 0.00% 0.00% -6.25% -31.43% -
  Horiz. % 57.14% 70.00% 55.71% 0.00% 64.29% 68.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

561  293  549  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.065-0.01 
 FINTEC 0.020.00 
 KNM 0.23-0.02 
 BINTAI 0.65+0.08 
 BINACOM 0.43+0.075 
 SERBADK 0.335-0.03 
 OPCOM 1.11+0.295 
 DNEX 0.77+0.005 
 TFP 0.16-0.025 
 K1-WC 0.03+0.005 
PARTNERS & BROKERS