Highlights

[NEXGRAM] QoQ Quarter Result on 2016-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -115.30%    YoY -     -279.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 9,659 13,432 9,470 13,644 25,177 31,007 26,768 -49.16%
  QoQ % -28.09% 41.84% -30.59% -45.81% -18.80% 15.84% -
  Horiz. % 36.08% 50.18% 35.38% 50.97% 94.06% 115.84% 100.00%
PBT -6,933 -2,257 -13,926 -3,910 24,137 4,226 -424 538.79%
  QoQ % -207.18% 83.79% -256.16% -116.20% 471.15% 1,096.70% -
  Horiz. % 1,635.14% 532.31% 3,284.43% 922.17% -5,692.69% -996.70% 100.00%
Tax 6 38 321 0 -159 0 -7 -
  QoQ % -84.21% -88.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -85.71% -542.86% -4,585.71% -0.00% 2,271.43% -0.00% 100.00%
NP -6,927 -2,219 -13,605 -3,910 23,978 4,226 -431 531.52%
  QoQ % -212.17% 83.69% -247.95% -116.31% 467.39% 1,080.51% -
  Horiz. % 1,607.19% 514.85% 3,156.61% 907.19% -5,563.34% -980.51% 100.00%
NP to SH -6,187 -2,301 -12,750 -3,675 24,014 3,899 -513 421.95%
  QoQ % -168.88% 81.95% -246.94% -115.30% 515.90% 860.04% -
  Horiz. % 1,206.04% 448.54% 2,485.38% 716.37% -4,681.09% -760.04% 100.00%
Tax Rate - % - % - % - % 0.66 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 16,586 15,651 23,075 17,554 1,199 26,781 27,199 -27.98%
  QoQ % 5.97% -32.17% 31.45% 1,364.05% -95.52% -1.54% -
  Horiz. % 60.98% 57.54% 84.84% 64.54% 4.41% 98.46% 100.00%
Net Worth 209,353 214,204 21,706,200 225,828 232,321 253,435 226,745 -5.16%
  QoQ % -2.26% -99.01% 9,511.80% -2.79% -8.33% 11.77% -
  Horiz. % 92.33% 94.47% 9,572.92% 99.60% 102.46% 111.77% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 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
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 209,353 214,204 21,706,200 225,828 232,321 253,435 226,745 -5.16%
  QoQ % -2.26% -99.01% 9,511.80% -2.79% -8.33% 11.77% -
  Horiz. % 92.33% 94.47% 9,572.92% 99.60% 102.46% 111.77% 100.00%
NOSH 1,865,896 1,865,896 1,860,000 1,837,499 1,861,550 1,856,666 1,710,000 5.96%
  QoQ % 0.00% 0.32% 1.22% -1.29% 0.26% 8.58% -
  Horiz. % 109.12% 109.12% 108.77% 107.46% 108.86% 108.58% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin -71.72 % -16.52 % -143.66 % -28.66 % 95.24 % 13.63 % -1.61 % 1,142.26%
  QoQ % -334.14% 88.50% -401.26% -130.09% 598.75% 946.58% -
  Horiz. % 4,454.66% 1,026.09% 8,922.98% 1,780.12% -5,915.53% -846.58% 100.00%
ROE -2.96 % -1.07 % -0.06 % -1.63 % 10.34 % 1.54 % -0.23 % 444.94%
  QoQ % -176.64% -1,683.33% 96.32% -115.76% 571.43% 769.57% -
  Horiz. % 1,286.96% 465.22% 26.09% 708.70% -4,495.65% -669.57% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 0.52 0.72 0.51 0.74 1.35 1.67 1.57 -51.97%
  QoQ % -27.78% 41.18% -31.08% -45.19% -19.16% 6.37% -
  Horiz. % 33.12% 45.86% 32.48% 47.13% 85.99% 106.37% 100.00%
EPS -0.33 -0.12 -0.68 -0.20 1.29 0.21 -0.03 391.03%
  QoQ % -175.00% 82.35% -240.00% -115.50% 514.29% 800.00% -
  Horiz. % 1,100.00% 400.00% 2,266.67% 666.67% -4,300.00% -700.00% 100.00%
DPS 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 0.1122 0.1148 11.6700 0.1229 0.1248 0.1365 0.1326 -10.49%
  QoQ % -2.26% -99.02% 9,395.52% -1.52% -8.57% 2.94% -
  Horiz. % 84.62% 86.58% 8,800.91% 92.68% 94.12% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 0.35 0.49 0.34 0.50 0.91 1.13 0.97 -49.16%
  QoQ % -28.57% 44.12% -32.00% -45.05% -19.47% 16.49% -
  Horiz. % 36.08% 50.52% 35.05% 51.55% 93.81% 116.49% 100.00%
EPS -0.22 -0.08 -0.46 -0.13 0.87 0.14 -0.02 391.03%
  QoQ % -175.00% 82.61% -253.85% -114.94% 521.43% 800.00% -
  Horiz. % 1,100.00% 400.00% 2,300.00% 650.00% -4,350.00% -700.00% 100.00%
DPS 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 0.0760 0.0778 7.8811 0.0820 0.0844 0.0920 0.0823 -5.15%
  QoQ % -2.31% -99.01% 9,511.10% -2.84% -8.26% 11.79% -
  Horiz. % 92.35% 94.53% 9,576.06% 99.64% 102.55% 111.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.0350 0.0450 0.0500 0.0550 0.0650 0.0750 0.0950 -
P/RPS 6.76 6.25 9.82 0.01 4.81 4.49 6.07 7.41%
  QoQ % 8.16% -36.35% 98,099.99% -99.79% 7.13% -26.03% -
  Horiz. % 111.37% 102.97% 161.78% 0.16% 79.24% 73.97% 100.00%
P/EPS -10.56 -36.49 -7.29 -0.03 5.04 35.71 -316.67 -89.53%
  QoQ % 71.06% -400.55% -24,200.00% -100.60% -85.89% 111.28% -
  Horiz. % 3.33% 11.52% 2.30% 0.01% -1.59% -11.28% 100.00%
EY -9.47 -2.74 -13.71 -3,636.15 19.85 2.80 -0.32 846.98%
  QoQ % -245.62% 80.01% 99.62% -18,418.13% 608.93% 975.00% -
  Horiz. % 2,959.38% 856.25% 4,284.38% 1,136,296.88% -6,203.13% -875.00% 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 0.31 0.39 0.00 0.45 0.52 0.55 0.72 -42.84%
  QoQ % -20.51% 0.00% 0.00% -13.46% -5.45% -23.61% -
  Horiz. % 43.06% 54.17% 0.00% 62.50% 72.22% 76.39% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/03/17 12/01/17 30/09/16 29/06/16 29/03/16 31/12/15 30/09/15 -
Price 0.0550 0.0450 0.0450 0.0550 0.0600 0.0950 0.0700 -
P/RPS 10.62 6.25 8.84 0.01 4.44 5.69 4.47 77.58%
  QoQ % 69.92% -29.30% 88,300.00% -99.77% -21.97% 27.29% -
  Horiz. % 237.58% 139.82% 197.76% 0.22% 99.33% 127.29% 100.00%
P/EPS -16.59 -36.49 -6.56 -0.03 4.65 45.24 -233.33 -82.70%
  QoQ % 54.54% -456.25% -21,766.67% -100.65% -89.72% 119.39% -
  Horiz. % 7.11% 15.64% 2.81% 0.01% -1.99% -19.39% 100.00%
EY -6.03 -2.74 -15.23 -3,636.15 21.50 2.21 -0.43 476.89%
  QoQ % -120.07% 82.01% 99.58% -17,012.32% 872.85% 613.95% -
  Horiz. % 1,402.33% 637.21% 3,541.86% 845,616.19% -5,000.00% -513.95% 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 0.49 0.39 0.00 0.45 0.48 0.70 0.53 -5.07%
  QoQ % 25.64% 0.00% 0.00% -6.25% -31.43% 32.08% -
  Horiz. % 92.45% 73.58% 0.00% 84.91% 90.57% 132.08% 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
 
 

1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.100.00 
 WILLOW 0.5250.00 
 IRIS 0.340.00 
 YINSON-C11 0.070.00 
 BTECH 0.530.00 
 3A 0.7850.00 
 M3TECH 0.050.00 
 LAMBO 0.0250.00 

FEATURED POSTS

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