Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2018-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 02-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     -369.47%    YoY -     -257.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 56,434 53,304 46,604 45,638 43,189 41,840 42,324 21.21%
  QoQ % 5.87% 14.38% 2.12% 5.67% 3.22% -1.14% -
  Horiz. % 133.34% 125.94% 110.11% 107.83% 102.04% 98.86% 100.00%
PBT 1,758 -332 -2,496 -57,581 -21,953 -12,482 -9,536 -
  QoQ % 629.72% 86.70% 95.67% -162.29% -75.88% -30.89% -
  Horiz. % -18.44% 3.48% 26.17% 603.83% 230.22% 130.89% 100.00%
Tax 50 60 148 -296 9,652 92 184 -57.77%
  QoQ % -15.56% -59.46% 150.00% -103.07% 10,391.30% -50.00% -
  Horiz. % 27.54% 32.61% 80.43% -160.87% 5,245.65% 50.00% 100.00%
NP 1,809 -272 -2,348 -57,877 -12,301 -12,390 -9,352 -
  QoQ % 765.20% 88.42% 95.94% -370.49% 0.72% -32.49% -
  Horiz. % -19.35% 2.91% 25.11% 618.87% 131.54% 132.49% 100.00%
NP to SH 1,432 -23,752 -3,852 -57,864 -12,325 -12,464 -11,588 -
  QoQ % 106.03% -516.61% 93.34% -369.47% 1.11% -7.56% -
  Horiz. % -12.36% 204.97% 33.24% 499.34% 106.36% 107.56% 100.00%
Tax Rate -2.88 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 54,625 53,576 48,952 103,515 55,490 54,230 51,676 3.78%
  QoQ % 1.96% 9.45% -52.71% 86.54% 2.32% 4.94% -
  Horiz. % 105.71% 103.68% 94.73% 200.32% 107.38% 104.94% 100.00%
Net Worth 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 -16.60%
  QoQ % 2.37% -3.22% 10,365.28% -23.93% -99.00% -3.08% -
  Horiz. % 76.21% 74.45% 76.93% 0.74% 0.97% 96.92% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 -16.60%
  QoQ % 2.37% -3.22% 10,365.28% -23.93% -99.00% -3.08% -
  Horiz. % 76.21% 74.45% 76.93% 0.74% 0.97% 96.92% 100.00%
NOSH 2,017,675 1,973,625 1,926,221 1,896,876 1,865,896 1,865,896 1,865,896 5.37%
  QoQ % 2.23% 2.46% 1.55% 1.66% 0.00% 0.00% -
  Horiz. % 108.13% 105.77% 103.23% 101.66% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 3.21 % -0.51 % -5.04 % -126.82 % -28.48 % -29.61 % -22.10 % -
  QoQ % 729.41% 89.88% 96.03% -345.29% 3.82% -33.98% -
  Horiz. % -14.52% 2.31% 22.81% 573.85% 128.87% 133.98% 100.00%
ROE 0.01 % -0.16 % -0.03 % -40.57 % -6.57 % -0.07 % -0.06 % -
  QoQ % 106.25% -433.33% 99.93% -517.50% -9,285.71% -16.67% -
  Horiz. % -16.67% 266.67% 50.00% 67,616.67% 10,950.00% 116.67% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.80 2.70 2.42 2.41 2.31 2.24 2.27 15.06%
  QoQ % 3.70% 11.57% 0.41% 4.33% 3.12% -1.32% -
  Horiz. % 123.35% 118.94% 106.61% 106.17% 101.76% 98.68% 100.00%
EPS 0.07 -0.08 -0.20 -3.05 -0.67 -0.66 -0.64 -
  QoQ % 187.50% 60.00% 93.44% -355.22% -1.52% -3.13% -
  Horiz. % -10.94% 12.50% 31.25% 476.56% 104.69% 103.13% 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 7.3300 7.3200 7.7500 0.0752 0.1005 10.0800 10.4000 -20.85%
  QoQ % 0.14% -5.55% 10,205.85% -25.17% -99.00% -3.08% -
  Horiz. % 70.48% 70.38% 74.52% 0.72% 0.97% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.06 1.94 1.70 1.66 1.58 1.53 1.54 21.47%
  QoQ % 6.19% 14.12% 2.41% 5.06% 3.27% -0.65% -
  Horiz. % 133.77% 125.97% 110.39% 107.79% 102.60% 99.35% 100.00%
EPS 0.05 -0.87 -0.14 -2.11 -0.45 -0.45 -0.42 -
  QoQ % 105.75% -521.43% 93.36% -368.89% 0.00% -7.14% -
  Horiz. % -11.90% 207.14% 33.33% 502.38% 107.14% 107.14% 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 5.3953 5.2703 5.4459 0.0520 0.0684 6.8613 7.0791 -16.60%
  QoQ % 2.37% -3.22% 10,372.88% -23.98% -99.00% -3.08% -
  Horiz. % 76.21% 74.45% 76.93% 0.73% 0.97% 96.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.0200 0.0150 0.0200 0.0300 0.0650 0.0350 0.0350 -
P/RPS 0.72 0.56 0.83 1.25 2.81 1.56 1.54 -39.85%
  QoQ % 28.57% -32.53% -33.60% -55.52% 80.13% 1.30% -
  Horiz. % 46.75% 36.36% 53.90% 81.17% 182.47% 101.30% 100.00%
P/EPS 28.18 -1.25 -10.00 -0.98 -9.84 -5.24 -5.64 -
  QoQ % 2,354.40% 87.50% -920.41% 90.04% -87.79% 7.09% -
  Horiz. % -499.65% 22.16% 177.30% 17.38% 174.47% 92.91% 100.00%
EY 3.55 -80.23 -10.00 -101.68 -10.16 -19.09 -17.74 -
  QoQ % 104.42% -702.30% 90.17% -900.79% 46.78% -7.61% -
  Horiz. % -20.01% 452.25% 56.37% 573.17% 57.27% 107.61% 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 0.00 0.40 0.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -38.46% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 61.54% 100.00% - -
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 28/06/19 22/03/19 28/12/18 02/10/18 27/06/18 30/03/18 29/12/17 -
Price 0.0150 0.0150 0.0200 0.0250 0.0350 0.0500 0.0350 -
P/RPS 0.54 0.56 0.83 1.04 1.51 2.23 1.54 -50.37%
  QoQ % -3.57% -32.53% -20.19% -31.13% -32.29% 44.81% -
  Horiz. % 35.06% 36.36% 53.90% 67.53% 98.05% 144.81% 100.00%
P/EPS 21.13 -1.25 -10.00 -0.82 -5.30 -7.49 -5.64 -
  QoQ % 1,790.40% 87.50% -1,119.51% 84.53% 29.24% -32.80% -
  Horiz. % -374.65% 22.16% 177.30% 14.54% 93.97% 132.80% 100.00%
EY 4.73 -80.23 -10.00 -122.02 -18.87 -13.36 -17.74 -
  QoQ % 105.90% -702.30% 91.80% -546.63% -41.24% 24.69% -
  Horiz. % -26.66% 452.25% 56.37% 687.82% 106.37% 75.31% 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 0.00 0.33 0.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -5.71% 0.00% 0.00% -
  Horiz. % 0.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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