Highlights

[NEXGRAM] QoQ Annualized Quarter Result on 2017-10-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     28.42%    YoY -     -25.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 45,638 43,189 41,840 42,324 53,162 46,136 46,182 -0.79%
  QoQ % 5.67% 3.22% -1.14% -20.39% 15.23% -0.10% -
  Horiz. % 98.82% 93.52% 90.60% 91.65% 115.11% 99.90% 100.00%
PBT -57,581 -21,953 -12,482 -9,536 -11,363 -12,834 -18,380 114.55%
  QoQ % -162.29% -75.88% -30.89% 16.08% 11.47% 30.17% -
  Horiz. % 313.28% 119.44% 67.91% 51.88% 61.82% 69.83% 100.00%
Tax -296 9,652 92 184 -5,489 -53 86 -
  QoQ % -103.07% 10,391.30% -50.00% 103.35% -10,191.75% -162.02% -
  Horiz. % -344.19% 11,223.26% 106.98% 213.95% -6,382.56% -62.02% 100.00%
NP -57,877 -12,301 -12,390 -9,352 -16,852 -12,888 -18,294 115.96%
  QoQ % -370.49% 0.72% -32.49% 44.51% -30.76% 29.55% -
  Horiz. % 316.37% 67.24% 67.73% 51.12% 92.12% 70.45% 100.00%
NP to SH -57,864 -12,325 -12,464 -11,588 -16,190 -11,686 -16,976 127.00%
  QoQ % -369.47% 1.11% -7.56% 28.42% -38.53% 31.16% -
  Horiz. % 340.86% 72.60% 73.42% 68.26% 95.37% 68.84% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 103,515 55,490 54,230 51,676 70,014 59,024 64,476 37.23%
  QoQ % 86.54% 2.32% 4.94% -26.19% 18.62% -8.46% -
  Horiz. % 160.55% 86.06% 84.11% 80.15% 108.59% 91.54% 100.00%
Net Worth 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 -22.62%
  QoQ % -23.93% -99.00% -3.08% -2.26% 9,434.05% -0.53% -
  Horiz. % 68.14% 89.57% 8,983.96% 9,269.16% 9,483.07% 99.47% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 -22.62%
  QoQ % -23.93% -99.00% -3.08% -2.26% 9,434.05% -0.53% -
  Horiz. % 68.14% 89.57% 8,983.96% 9,269.16% 9,483.07% 99.47% 100.00%
NOSH 1,896,876 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1.11%
  QoQ % 1.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.66% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -126.82 % -28.48 % -29.61 % -22.10 % -31.70 % -27.93 % -39.61 % 117.69%
  QoQ % -345.29% 3.82% -33.98% 30.28% -13.50% 29.49% -
  Horiz. % 320.17% 71.90% 74.75% 55.79% 80.03% 70.51% 100.00%
ROE -40.57 % -6.57 % -0.07 % -0.06 % -0.08 % -5.61 % -8.11 % 193.36%
  QoQ % -517.50% -9,285.71% -16.67% 25.00% 98.57% 30.83% -
  Horiz. % 500.25% 81.01% 0.86% 0.74% 0.99% 69.17% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 2.41 2.31 2.24 2.27 2.85 2.47 2.48 -1.90%
  QoQ % 4.33% 3.12% -1.32% -20.35% 15.38% -0.40% -
  Horiz. % 97.18% 93.15% 90.32% 91.53% 114.92% 99.60% 100.00%
EPS -3.05 -0.67 -0.66 -0.64 -0.87 -0.63 -0.90 126.12%
  QoQ % -355.22% -1.52% -3.13% 26.44% -38.10% 30.00% -
  Horiz. % 338.89% 74.44% 73.33% 71.11% 96.67% 70.00% 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 0.0752 0.1005 10.0800 10.4000 10.6400 0.1116 0.1122 -23.47%
  QoQ % -25.17% -99.00% -3.08% -2.26% 9,434.05% -0.53% -
  Horiz. % 67.02% 89.57% 8,983.96% 9,269.16% 9,483.07% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 1.03 0.98 0.95 0.96 1.20 1.04 1.05 -1.28%
  QoQ % 5.10% 3.16% -1.04% -20.00% 15.38% -0.95% -
  Horiz. % 98.10% 93.33% 90.48% 91.43% 114.29% 99.05% 100.00%
EPS -1.31 -0.28 -0.28 -0.26 -0.37 -0.26 -0.38 128.72%
  QoQ % -367.86% 0.00% -7.69% 29.73% -42.31% 31.58% -
  Horiz. % 344.74% 73.68% 73.68% 68.42% 97.37% 68.42% 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 0.0323 0.0425 4.2585 4.3937 4.4950 0.0471 0.0474 -22.62%
  QoQ % -24.00% -99.00% -3.08% -2.25% 9,443.52% -0.63% -
  Horiz. % 68.14% 89.66% 8,984.18% 9,269.41% 9,483.12% 99.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.0300 0.0650 0.0350 0.0350 0.0400 0.0450 0.0350 -
P/RPS 1.25 2.81 1.56 1.54 1.40 1.82 1.41 -7.74%
  QoQ % -55.52% 80.13% 1.30% 10.00% -23.08% 29.08% -
  Horiz. % 88.65% 199.29% 110.64% 109.22% 99.29% 129.08% 100.00%
P/EPS -0.98 -9.84 -5.24 -5.64 -4.61 -7.18 -3.85 -59.94%
  QoQ % 90.04% -87.79% 7.09% -22.34% 35.79% -86.49% -
  Horiz. % 25.45% 255.58% 136.10% 146.49% 119.74% 186.49% 100.00%
EY -101.68 -10.16 -19.09 -17.74 -21.69 -13.92 -25.99 148.91%
  QoQ % -900.79% 46.78% -7.61% 18.21% -55.82% 46.44% -
  Horiz. % 391.23% 39.09% 73.45% 68.26% 83.46% 53.56% 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 0.65 0.00 0.00 0.00 0.40 0.31 18.58%
  QoQ % -38.46% 0.00% 0.00% 0.00% 0.00% 29.03% -
  Horiz. % 129.03% 209.68% 0.00% 0.00% 0.00% 129.03% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 02/10/18 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 -
Price 0.0250 0.0350 0.0500 0.0350 0.0400 0.0450 0.0550 -
P/RPS 1.04 1.51 2.23 1.54 1.40 1.82 2.22 -39.76%
  QoQ % -31.13% -32.29% 44.81% 10.00% -23.08% -18.02% -
  Horiz. % 46.85% 68.02% 100.45% 69.37% 63.06% 81.98% 100.00%
P/EPS -0.82 -5.30 -7.49 -5.64 -4.61 -7.18 -6.05 -73.71%
  QoQ % 84.53% 29.24% -32.80% -22.34% 35.79% -18.68% -
  Horiz. % 13.55% 87.60% 123.80% 93.22% 76.20% 118.68% 100.00%
EY -122.02 -18.87 -13.36 -17.74 -21.69 -13.92 -16.54 280.35%
  QoQ % -546.63% -41.24% 24.69% 18.21% -55.82% 15.84% -
  Horiz. % 737.73% 114.09% 80.77% 107.26% 131.14% 84.16% 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 0.33 0.35 0.00 0.00 0.00 0.40 0.49 -23.22%
  QoQ % -5.71% 0.00% 0.00% 0.00% 0.00% -18.37% -
  Horiz. % 67.35% 71.43% 0.00% 0.00% 0.00% 81.63% 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!
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
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS