Highlights

[NEXGRAM] QoQ Cumulative 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 -     -84.71%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 32,392 20,920 10,581 53,162 34,602 23,091 13,432 80.12%
  QoQ % 54.84% 97.71% -80.10% 53.64% 49.85% 71.91% -
  Horiz. % 241.16% 155.75% 78.77% 395.79% 257.61% 171.91% 100.00%
PBT -16,465 -6,241 -2,384 -11,363 -9,626 -9,190 -2,257 277.51%
  QoQ % -163.82% -161.79% 79.02% -18.04% -4.74% -307.18% -
  Horiz. % 729.51% 276.52% 105.63% 503.46% 426.50% 407.18% 100.00%
Tax 7,239 46 46 -5,489 -40 43 38 3,242.76%
  QoQ % 15,636.96% 0.00% 100.84% -13,622.50% -193.02% 13.16% -
  Horiz. % 19,050.00% 121.05% 121.05% -14,444.74% -105.26% 113.16% 100.00%
NP -9,226 -6,195 -2,338 -16,852 -9,666 -9,147 -2,219 159.24%
  QoQ % -48.93% -164.97% 86.13% -74.34% -5.67% -312.21% -
  Horiz. % 415.77% 279.18% 105.36% 759.44% 435.60% 412.21% 100.00%
NP to SH -9,244 -6,232 -2,897 -16,190 -8,765 -8,488 -2,301 153.36%
  QoQ % -48.33% -115.12% 82.11% -84.71% -3.26% -268.88% -
  Horiz. % 401.74% 270.84% 125.90% 703.61% 380.92% 368.88% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,618 27,115 12,919 70,014 44,268 32,238 15,651 92.28%
  QoQ % 53.49% 109.88% -81.55% 58.16% 37.32% 105.98% -
  Horiz. % 265.91% 173.25% 82.54% 447.35% 282.84% 205.98% 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 -4.93 % -0.03 % -0.01 % -0.08 % -4.21 % -4.05 % -1.07 % 177.67%
  QoQ % -16,333.33% -200.00% 87.50% 98.10% -3.95% -278.50% -
  Horiz. % 460.75% 2.80% 0.93% 7.48% 393.46% 378.50% 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 1.74 1.12 0.57 2.85 1.85 1.24 0.72 80.38%
  QoQ % 55.36% 96.49% -80.00% 54.05% 49.19% 72.22% -
  Horiz. % 241.67% 155.56% 79.17% 395.83% 256.94% 172.22% 100.00%
EPS -0.50 -0.33 -0.16 -0.87 -0.47 -0.45 -0.12 159.61%
  QoQ % -51.52% -106.25% 81.61% -85.11% -4.44% -275.00% -
  Horiz. % 416.67% 275.00% 133.33% 725.00% 391.67% 375.00% 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 0.1005 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 - 2,834,204
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 1.14 0.74 0.37 1.88 1.22 0.81 0.47 80.82%
  QoQ % 54.05% 100.00% -80.32% 54.10% 50.62% 72.34% -
  Horiz. % 242.55% 157.45% 78.72% 400.00% 259.57% 172.34% 100.00%
EPS -0.33 -0.22 -0.10 -0.57 -0.31 -0.30 -0.08 157.88%
  QoQ % -50.00% -120.00% 82.46% -83.87% -3.33% -275.00% -
  Horiz. % 412.50% 275.00% 125.00% 712.50% 387.50% 375.00% 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 0.0662 6.6362 6.8468 7.0048 0.0735 0.0739 0.0756 -8.49%
  QoQ % -99.00% -3.08% -2.26% 9,430.34% -0.54% -2.25% -
  Horiz. % 87.57% 8,778.04% 9,056.61% 9,265.61% 97.22% 97.75% 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 3.74 3.12 6.17 1.40 2.43 2.83 6.25 -29.06%
  QoQ % 19.87% -49.43% 340.71% -42.39% -14.13% -54.72% -
  Horiz. % 59.84% 49.92% 98.72% 22.40% 38.88% 45.28% 100.00%
P/EPS -13.12 -10.48 -22.54 -4.61 -9.58 -7.69 -36.49 -49.53%
  QoQ % -25.19% 53.50% -388.94% 51.88% -24.58% 78.93% -
  Horiz. % 35.96% 28.72% 61.77% 12.63% 26.25% 21.07% 100.00%
EY -7.62 -9.54 -4.44 -21.69 -10.44 -13.00 -2.74 98.13%
  QoQ % 20.13% -114.86% 79.53% -107.76% 19.69% -374.45% -
  Horiz. % 278.10% 348.18% 162.04% 791.61% 381.02% 474.45% 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 2.02 4.46 6.17 1.40 2.43 4.44 6.25 -53.00%
  QoQ % -54.71% -27.71% 340.71% -42.39% -45.27% -28.96% -
  Horiz. % 32.32% 71.36% 98.72% 22.40% 38.88% 71.04% 100.00%
P/EPS -7.06 -14.97 -22.54 -4.61 -9.58 -12.09 -36.49 -66.65%
  QoQ % 52.84% 33.58% -388.94% 51.88% 20.76% 66.87% -
  Horiz. % 19.35% 41.02% 61.77% 12.63% 26.25% 33.13% 100.00%
EY -14.15 -6.68 -4.44 -21.69 -10.44 -8.27 -2.74 199.67%
  QoQ % -111.83% -50.45% 79.53% -107.76% -26.24% -201.82% -
  Horiz. % 516.42% 243.80% 162.04% 791.61% 381.02% 301.82% 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.
 


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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS