Highlights

[NEXGRAM] QoQ Quarter Result on 2017-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 23-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     95.52%    YoY -     92.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 10,339 10,581 18,561 11,511 9,659 13,432 9,470 6.01%
  QoQ % -2.29% -42.99% 61.25% 19.17% -28.09% 41.84% -
  Horiz. % 109.18% 111.73% 196.00% 121.55% 102.00% 141.84% 100.00%
PBT -3,856 -2,384 -1,736 -437 -6,933 -2,257 -13,926 -57.42%
  QoQ % -61.74% -37.33% -297.25% 93.70% -207.18% 83.79% -
  Horiz. % 27.69% 17.12% 12.47% 3.14% 49.78% 16.21% 100.00%
Tax -1 46 -5,450 -82 6 38 321 -
  QoQ % -102.17% 100.84% -6,546.34% -1,466.67% -84.21% -88.16% -
  Horiz. % -0.31% 14.33% -1,697.82% -25.55% 1.87% 11.84% 100.00%
NP -3,857 -2,338 -7,186 -519 -6,927 -2,219 -13,605 -56.75%
  QoQ % -64.97% 67.46% -1,284.59% 92.51% -212.17% 83.69% -
  Horiz. % 28.35% 17.18% 52.82% 3.81% 50.92% 16.31% 100.00%
NP to SH -3,334 -2,897 -7,425 -277 -6,187 -2,301 -12,750 -59.01%
  QoQ % -15.08% 60.98% -2,580.51% 95.52% -168.88% 81.95% -
  Horiz. % 26.15% 22.72% 58.24% 2.17% 48.53% 18.05% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,196 12,919 25,747 12,030 16,586 15,651 23,075 -27.60%
  QoQ % 9.88% -49.82% 114.02% -27.47% 5.97% -32.17% -
  Horiz. % 61.52% 55.99% 111.58% 52.13% 71.88% 67.83% 100.00%
Net Worth 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 -9.09%
  QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.01% -
  Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 100.00%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 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
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 -9.09%
  QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.01% -
  Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,860,000 0.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% -
  Horiz. % 100.32% 100.32% 100.32% 100.32% 100.32% 100.32% 100.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -37.31 % -22.10 % -38.72 % -4.51 % -71.72 % -16.52 % -143.66 % -59.19%
  QoQ % -68.82% 42.92% -758.54% 93.71% -334.14% 88.50% -
  Horiz. % 25.97% 15.38% 26.95% 3.14% 49.92% 11.50% 100.00%
ROE -0.02 % -0.01 % -0.04 % -0.13 % -2.96 % -1.07 % -0.06 % -51.83%
  QoQ % -100.00% 75.00% 69.23% 95.61% -176.64% -1,683.33% -
  Horiz. % 33.33% 16.67% 66.67% 216.67% 4,933.33% 1,783.33% 100.00%
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.55 0.57 0.99 0.62 0.52 0.72 0.51 5.15%
  QoQ % -3.51% -42.42% 59.68% 19.23% -27.78% 41.18% -
  Horiz. % 107.84% 111.76% 194.12% 121.57% 101.96% 141.18% 100.00%
EPS -0.18 -0.16 -0.40 -0.01 -0.33 -0.12 -0.68 -58.67%
  QoQ % -12.50% 60.00% -3,900.00% 96.97% -175.00% 82.35% -
  Horiz. % 26.47% 23.53% 58.82% 1.47% 48.53% 17.65% 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 10.0800 10.4000 10.6400 0.1116 0.1122 0.1148 11.6700 -9.28%
  QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.02% -
  Horiz. % 86.38% 89.12% 91.17% 0.96% 0.96% 0.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.38 0.38 0.67 0.42 0.35 0.49 0.34 7.68%
  QoQ % 0.00% -43.28% 59.52% 20.00% -28.57% 44.12% -
  Horiz. % 111.76% 111.76% 197.06% 123.53% 102.94% 144.12% 100.00%
EPS -0.12 -0.11 -0.27 -0.01 -0.22 -0.08 -0.46 -59.07%
  QoQ % -9.09% 59.26% -2,600.00% 95.45% -175.00% 82.61% -
  Horiz. % 26.09% 23.91% 58.70% 2.17% 47.83% 17.39% 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 6.8289 7.0457 7.2083 0.0756 0.0760 0.0778 7.8811 -9.09%
  QoQ % -3.08% -2.26% 9,434.79% -0.53% -2.31% -99.01% -
  Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.0350 0.0350 0.0400 0.0450 0.0350 0.0450 0.0500 -
P/RPS 6.32 6.17 4.02 7.29 6.76 6.25 9.82 -25.40%
  QoQ % 2.43% 53.48% -44.86% 7.84% 8.16% -36.35% -
  Horiz. % 64.36% 62.83% 40.94% 74.24% 68.84% 63.65% 100.00%
P/EPS -19.59 -22.54 -10.05 -303.12 -10.56 -36.49 -7.29 92.94%
  QoQ % 13.09% -124.28% 96.68% -2,770.45% 71.06% -400.55% -
  Horiz. % 268.72% 309.19% 137.86% 4,158.02% 144.86% 500.55% 100.00%
EY -5.11 -4.44 -9.95 -0.33 -9.47 -2.74 -13.71 -48.12%
  QoQ % -15.09% 55.38% -2,915.15% 96.52% -245.62% 80.01% -
  Horiz. % 37.27% 32.39% 72.57% 2.41% 69.07% 19.99% 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 0.31 0.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 29.03% -20.51% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 102.56% 79.49% 100.00% -
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 12/01/17 30/09/16 -
Price 0.0500 0.0350 0.0400 0.0450 0.0550 0.0450 0.0450 -
P/RPS 9.02 6.17 4.02 7.29 10.62 6.25 8.84 1.35%
  QoQ % 46.19% 53.48% -44.86% -31.36% 69.92% -29.30% -
  Horiz. % 102.04% 69.80% 45.48% 82.47% 120.14% 70.70% 100.00%
P/EPS -27.98 -22.54 -10.05 -303.12 -16.59 -36.49 -6.56 162.31%
  QoQ % -24.13% -124.28% 96.68% -1,727.12% 54.54% -456.25% -
  Horiz. % 426.52% 343.60% 153.20% 4,620.73% 252.90% 556.25% 100.00%
EY -3.57 -4.44 -9.95 -0.33 -6.03 -2.74 -15.23 -61.88%
  QoQ % 19.59% 55.38% -2,915.15% 94.53% -120.07% 82.01% -
  Horiz. % 23.44% 29.15% 65.33% 2.17% 39.59% 17.99% 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 0.49 0.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% -18.37% 25.64% 0.00% -
  Horiz. % 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.1050.00 
 WILLOW 0.530.00 
 IRIS 0.350.00 
 YINSON-C11 0.0750.00 
 BTECH 0.540.00 
 3A 0.7950.00 
 M3TECH 0.0450.00 
 LAMBO 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
8. RGT OR RAPID GROWTH TECH (9954) Growing Faster Than Frontken, Mi, DNex & MMSV , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS