Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2017-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     -38.53%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 43,189 41,840 42,324 53,162 46,136 46,182 53,728 -13.58%
  QoQ % 3.22% -1.14% -20.39% 15.23% -0.10% -14.04% -
  Horiz. % 80.39% 77.87% 78.77% 98.95% 85.87% 85.96% 100.00%
PBT -21,953 -12,482 -9,536 -11,363 -12,834 -18,380 -9,028 81.13%
  QoQ % -75.88% -30.89% 16.08% 11.47% 30.17% -103.59% -
  Horiz. % 243.17% 138.26% 105.63% 125.86% 142.17% 203.59% 100.00%
Tax 9,652 92 184 -5,489 -53 86 152 1,503.80%
  QoQ % 10,391.30% -50.00% 103.35% -10,191.75% -162.02% -43.42% -
  Horiz. % 6,350.00% 60.53% 121.05% -3,611.18% -35.09% 56.58% 100.00%
NP -12,301 -12,390 -9,352 -16,852 -12,888 -18,294 -8,876 24.38%
  QoQ % 0.72% -32.49% 44.51% -30.76% 29.55% -106.11% -
  Horiz. % 138.59% 139.59% 105.36% 189.86% 145.20% 206.11% 100.00%
NP to SH -12,325 -12,464 -11,588 -16,190 -11,686 -16,976 -9,204 21.56%
  QoQ % 1.11% -7.56% 28.42% -38.53% 31.16% -84.44% -
  Horiz. % 133.91% 135.42% 125.90% 175.90% 126.97% 184.44% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 55,490 54,230 51,676 70,014 59,024 64,476 62,604 -7.75%
  QoQ % 2.32% 4.94% -26.19% 18.62% -8.46% 2.99% -
  Horiz. % 88.64% 86.62% 82.54% 111.84% 94.28% 102.99% 100.00%
Net Worth 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 -8.51%
  QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% -
  Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 -8.51%
  QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% -
  Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -28.48 % -29.61 % -22.10 % -31.70 % -27.93 % -39.61 % -16.52 % 43.92%
  QoQ % 3.82% -33.98% 30.28% -13.50% 29.49% -139.77% -
  Horiz. % 172.40% 179.24% 133.78% 191.89% 169.07% 239.77% 100.00%
ROE -6.57 % -0.07 % -0.06 % -0.08 % -5.61 % -8.11 % -4.30 % 32.76%
  QoQ % -9,285.71% -16.67% 25.00% 98.57% 30.83% -88.60% -
  Horiz. % 152.79% 1.63% 1.40% 1.86% 130.47% 188.60% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 2.31 2.24 2.27 2.85 2.47 2.48 2.88 -13.71%
  QoQ % 3.12% -1.32% -20.35% 15.38% -0.40% -13.89% -
  Horiz. % 80.21% 77.78% 78.82% 98.96% 85.76% 86.11% 100.00%
EPS -0.67 -0.66 -0.64 -0.87 -0.63 -0.90 -0.48 24.97%
  QoQ % -1.52% -3.13% 26.44% -38.10% 30.00% -87.50% -
  Horiz. % 139.58% 137.50% 133.33% 181.25% 131.25% 187.50% 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 0.1005 10.0800 10.4000 10.6400 0.1116 0.1122 0.1148 -8.51%
  QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% -
  Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.98 0.95 0.96 1.20 1.04 1.05 1.22 -13.62%
  QoQ % 3.16% -1.04% -20.00% 15.38% -0.95% -13.93% -
  Horiz. % 80.33% 77.87% 78.69% 98.36% 85.25% 86.07% 100.00%
EPS -0.28 -0.28 -0.26 -0.37 -0.26 -0.38 -0.21 21.21%
  QoQ % 0.00% -7.69% 29.73% -42.31% 31.58% -80.95% -
  Horiz. % 133.33% 133.33% 123.81% 176.19% 123.81% 180.95% 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 0.0425 4.2585 4.3937 4.4950 0.0471 0.0474 0.0485 -8.45%
  QoQ % -99.00% -3.08% -2.25% 9,443.52% -0.63% -2.27% -
  Horiz. % 87.63% 8,780.41% 9,059.17% 9,268.04% 97.11% 97.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.0650 0.0350 0.0350 0.0400 0.0450 0.0350 0.0450 -
P/RPS 2.81 1.56 1.54 1.40 1.82 1.41 1.56 48.20%
  QoQ % 80.13% 1.30% 10.00% -23.08% 29.08% -9.62% -
  Horiz. % 180.13% 100.00% 98.72% 89.74% 116.67% 90.38% 100.00%
P/EPS -9.84 -5.24 -5.64 -4.61 -7.18 -3.85 -9.12 5.21%
  QoQ % -87.79% 7.09% -22.34% 35.79% -86.49% 57.79% -
  Horiz. % 107.89% 57.46% 61.84% 50.55% 78.73% 42.21% 100.00%
EY -10.16 -19.09 -17.74 -21.69 -13.92 -25.99 -10.96 -4.94%
  QoQ % 46.78% -7.61% 18.21% -55.82% 46.44% -137.14% -
  Horiz. % 92.70% 174.18% 161.86% 197.90% 127.01% 237.14% 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 0.65 0.00 0.00 0.00 0.40 0.31 0.39 40.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 29.03% -20.51% -
  Horiz. % 166.67% 0.00% 0.00% 0.00% 102.56% 79.49% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 12/01/17 -
Price 0.0350 0.0500 0.0350 0.0400 0.0450 0.0550 0.0450 -
P/RPS 1.51 2.23 1.54 1.40 1.82 2.22 1.56 -2.15%
  QoQ % -32.29% 44.81% 10.00% -23.08% -18.02% 42.31% -
  Horiz. % 96.79% 142.95% 98.72% 89.74% 116.67% 142.31% 100.00%
P/EPS -5.30 -7.49 -5.64 -4.61 -7.18 -6.05 -9.12 -30.43%
  QoQ % 29.24% -32.80% -22.34% 35.79% -18.68% 33.66% -
  Horiz. % 58.11% 82.13% 61.84% 50.55% 78.73% 66.34% 100.00%
EY -18.87 -13.36 -17.74 -21.69 -13.92 -16.54 -10.96 43.79%
  QoQ % -41.24% 24.69% 18.21% -55.82% 15.84% -50.91% -
  Horiz. % 172.17% 121.90% 161.86% 197.90% 127.01% 150.91% 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 0.35 0.00 0.00 0.00 0.40 0.49 0.39 -6.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.37% 25.64% -
  Horiz. % 89.74% 0.00% 0.00% 0.00% 102.56% 125.64% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS