Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2020-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jul-2020  [#4]
Profit Trend QoQ -     -1,899.89%    YoY -     -182.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 98,609 92,480 51,784 41,277 33,917 41,882 48,012 61.65%
  QoQ % 6.63% 78.59% 25.45% 21.70% -19.02% -12.77% -
  Horiz. % 205.38% 192.62% 107.86% 85.97% 70.64% 87.23% 100.00%
PBT -3,504 -2,854 -11,352 -62,264 -3,053 -2,190 1,908 -
  QoQ % -22.78% 74.86% 81.77% -1,939.21% -39.42% -214.78% -
  Horiz. % -183.65% -149.58% -594.97% -3,263.31% -160.03% -114.78% 100.00%
Tax 26 40 96 795 -148 -236 92 -56.23%
  QoQ % -33.33% -58.33% -87.92% 637.16% 37.29% -356.52% -
  Horiz. % 28.99% 43.48% 104.35% 864.13% -160.87% -256.52% 100.00%
NP -3,477 -2,814 -11,256 -61,469 -3,201 -2,426 2,000 -
  QoQ % -23.57% 75.00% 81.69% -1,820.11% -31.96% -221.30% -
  Horiz. % -173.87% -140.70% -562.80% -3,073.45% -160.07% -121.30% 100.00%
NP to SH -3,780 -3,692 -10,660 -61,890 -3,094 -3,142 268 -
  QoQ % -2.38% 65.37% 82.78% -1,899.89% 1.51% -1,272.39% -
  Horiz. % -1,410.45% -1,377.61% -3,977.61% -23,093.28% -1,154.73% -1,172.39% 100.00%
Tax Rate - % - % - % - % - % - % -4.82 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 102,086 95,294 63,040 102,746 37,118 44,308 46,012 70.19%
  QoQ % 7.13% 51.16% -38.64% 176.80% -16.23% -3.70% -
  Horiz. % 221.87% 207.11% 137.01% 223.30% 80.67% 96.30% 100.00%
Net Worth 107,925 106,661 108,827 91,013 148,919 147,262 125,514 -9.58%
  QoQ % 1.19% -1.99% 19.57% -38.88% 1.13% 17.33% -
  Horiz. % 85.99% 84.98% 86.71% 72.51% 118.65% 117.33% 100.00%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 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
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 107,925 106,661 108,827 91,013 148,919 147,262 125,514 -9.58%
  QoQ % 1.19% -1.99% 19.57% -38.88% 1.13% 17.33% -
  Horiz. % 85.99% 84.98% 86.71% 72.51% 118.65% 117.33% 100.00%
NOSH 2,393,026 2,370,245 2,230,081 2,661,204 2,071,204 2,071,204 2,071,204 10.12%
  QoQ % 0.96% 6.29% -16.20% 28.49% 0.00% 0.00% -
  Horiz. % 115.54% 114.44% 107.67% 128.49% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -3.53 % -3.04 % -21.74 % -148.92 % -9.44 % -5.79 % 4.17 % -
  QoQ % -16.12% 86.02% 85.40% -1,477.54% -63.04% -238.85% -
  Horiz. % -84.65% -72.90% -521.34% -3,571.22% -226.38% -138.85% 100.00%
ROE -3.50 % -3.46 % -9.80 % -68.00 % -2.08 % -2.13 % 0.21 % -
  QoQ % -1.16% 64.69% 85.59% -3,169.23% 2.35% -1,114.29% -
  Horiz. % -1,666.67% -1,647.62% -4,666.67% -32,380.95% -990.48% -1,014.29% 100.00%
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 4.12 3.90 2.32 1.55 1.64 2.02 2.32 46.70%
  QoQ % 5.64% 68.10% 49.68% -5.49% -18.81% -12.93% -
  Horiz. % 177.59% 168.10% 100.00% 66.81% 70.69% 87.07% 100.00%
EPS -0.16 -0.16 -0.48 -2.33 -0.15 -0.16 0.00 -
  QoQ % 0.00% 66.67% 79.40% -1,453.33% 6.25% 0.00% -
  Horiz. % 100.00% 100.00% 300.00% 1,456.25% 93.75% 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 0.0451 0.0450 0.0488 0.0342 0.0719 0.0711 0.0606 -17.89%
  QoQ % 0.22% -7.79% 42.69% -52.43% 1.13% 17.33% -
  Horiz. % 74.42% 74.26% 80.53% 56.44% 118.65% 117.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 2.23 2.09 1.17 0.93 0.77 0.95 1.09 61.23%
  QoQ % 6.70% 78.63% 25.81% 20.78% -18.95% -12.84% -
  Horiz. % 204.59% 191.74% 107.34% 85.32% 70.64% 87.16% 100.00%
EPS -0.09 -0.08 -0.24 -1.40 -0.07 -0.07 0.01 -
  QoQ % -12.50% 66.67% 82.86% -1,900.00% 0.00% -800.00% -
  Horiz. % -900.00% -800.00% -2,400.00% -14,000.00% -700.00% -700.00% 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 0.0244 0.0241 0.0246 0.0206 0.0337 0.0333 0.0284 -9.63%
  QoQ % 1.24% -2.03% 19.42% -38.87% 1.20% 17.25% -
  Horiz. % 85.92% 84.86% 86.62% 72.54% 118.66% 117.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.0400 0.0400 0.0350 0.0550 0.0150 0.0150 0.0150 -
P/RPS 0.97 1.03 1.51 3.55 0.92 0.74 0.65 30.62%
  QoQ % -5.83% -31.79% -57.46% 285.87% 24.32% 13.85% -
  Horiz. % 149.23% 158.46% 232.31% 546.15% 141.54% 113.85% 100.00%
P/EPS -25.32 -25.68 -7.32 -2.36 -10.04 -9.89 115.93 -
  QoQ % 1.40% -250.82% -210.17% 76.49% -1.52% -108.53% -
  Horiz. % -21.84% -22.15% -6.31% -2.04% -8.66% -8.53% 100.00%
EY -3.95 -3.89 -13.66 -42.28 -9.96 -10.11 0.86 -
  QoQ % -1.54% 71.52% 67.69% -324.50% 1.48% -1,275.58% -
  Horiz. % -459.30% -452.33% -1,588.37% -4,916.28% -1,158.14% -1,175.58% 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 0.89 0.89 0.72 1.61 0.21 0.21 0.25 133.33%
  QoQ % 0.00% 23.61% -55.28% 666.67% 0.00% -16.00% -
  Horiz. % 356.00% 356.00% 288.00% 644.00% 84.00% 84.00% 100.00%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/06/21 31/03/21 30/12/20 29/09/20 30/06/20 30/03/20 30/12/19 -
Price 0.0300 0.0500 0.0450 0.0450 0.0250 0.0050 0.0100 -
P/RPS 0.73 1.28 1.94 2.90 1.53 0.25 0.43 42.36%
  QoQ % -42.97% -34.02% -33.10% 89.54% 512.00% -41.86% -
  Horiz. % 169.77% 297.67% 451.16% 674.42% 355.81% 58.14% 100.00%
P/EPS -18.99 -32.10 -9.41 -1.93 -16.73 -3.30 77.28 -
  QoQ % 40.84% -241.13% -387.56% 88.46% -406.97% -104.27% -
  Horiz. % -24.57% -41.54% -12.18% -2.50% -21.65% -4.27% 100.00%
EY -5.27 -3.12 -10.62 -51.68 -5.98 -30.34 1.29 -
  QoQ % -68.91% 70.62% 79.45% -764.21% 80.29% -2,451.94% -
  Horiz. % -408.53% -241.86% -823.26% -4,006.20% -463.57% -2,351.94% 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 0.67 1.11 0.92 1.32 0.35 0.07 0.17 149.72%
  QoQ % -39.64% 20.65% -30.30% 277.14% 400.00% -58.82% -
  Horiz. % 394.12% 652.94% 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
 
 

376  392  532  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.235-0.055 
 KANGER 0.020.00 
 AIRASIA 0.615-0.005 
 KOMARK 0.15+0.015 
 AHB 0.13-0.015 
 DNEX 0.865+0.025 
 ICONIC 0.30+0.02 
 IMPIANA 0.055-0.005 
 MQTECH 0.07-0.01 
 XOXNET 0.040.00 
PARTNERS & BROKERS