Highlights

[NEXGRAM] QoQ Quarter Result on 2017-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     -168.88%    YoY -     -125.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 10,581 18,561 11,511 9,659 13,432 9,470 13,644 -15.55%
  QoQ % -42.99% 61.25% 19.17% -28.09% 41.84% -30.59% -
  Horiz. % 77.55% 136.04% 84.37% 70.79% 98.45% 69.41% 100.00%
PBT -2,384 -1,736 -437 -6,933 -2,257 -13,926 -3,910 -28.03%
  QoQ % -37.33% -297.25% 93.70% -207.18% 83.79% -256.16% -
  Horiz. % 60.97% 44.40% 11.18% 177.31% 57.72% 356.16% 100.00%
Tax 46 -5,450 -82 6 38 321 0 -
  QoQ % 100.84% -6,546.34% -1,466.67% -84.21% -88.16% 0.00% -
  Horiz. % 14.33% -1,697.82% -25.55% 1.87% 11.84% 100.00% -
NP -2,338 -7,186 -519 -6,927 -2,219 -13,605 -3,910 -28.96%
  QoQ % 67.46% -1,284.59% 92.51% -212.17% 83.69% -247.95% -
  Horiz. % 59.80% 183.79% 13.27% 177.16% 56.75% 347.95% 100.00%
NP to SH -2,897 -7,425 -277 -6,187 -2,301 -12,750 -3,675 -14.63%
  QoQ % 60.98% -2,580.51% 95.52% -168.88% 81.95% -246.94% -
  Horiz. % 78.83% 202.04% 7.54% 168.35% 62.61% 346.94% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,919 25,747 12,030 16,586 15,651 23,075 17,554 -18.44%
  QoQ % -49.82% 114.02% -27.47% 5.97% -32.17% 31.45% -
  Horiz. % 73.60% 146.67% 68.53% 94.49% 89.16% 131.45% 100.00%
Net Worth 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 225,828 1,831.54%
  QoQ % -2.26% 9,434.05% -0.53% -2.26% -99.01% 9,511.80% -
  Horiz. % 8,592.94% 8,791.23% 92.21% 92.70% 94.85% 9,611.80% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 225,828 1,831.54%
  QoQ % -2.26% 9,434.05% -0.53% -2.26% -99.01% 9,511.80% -
  Horiz. % 8,592.94% 8,791.23% 92.21% 92.70% 94.85% 9,611.80% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,860,000 1,837,499 1.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.32% 1.22% -
  Horiz. % 101.55% 101.55% 101.55% 101.55% 101.55% 101.22% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin -22.10 % -38.72 % -4.51 % -71.72 % -16.52 % -143.66 % -28.66 % -15.87%
  QoQ % 42.92% -758.54% 93.71% -334.14% 88.50% -401.26% -
  Horiz. % 77.11% 135.10% 15.74% 250.24% 57.64% 501.26% 100.00%
ROE -0.01 % -0.04 % -0.13 % -2.96 % -1.07 % -0.06 % -1.63 % -96.62%
  QoQ % 75.00% 69.23% 95.61% -176.64% -1,683.33% 96.32% -
  Horiz. % 0.61% 2.45% 7.98% 181.60% 65.64% 3.68% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.57 0.99 0.62 0.52 0.72 0.51 0.74 -15.93%
  QoQ % -42.42% 59.68% 19.23% -27.78% 41.18% -31.08% -
  Horiz. % 77.03% 133.78% 83.78% 70.27% 97.30% 68.92% 100.00%
EPS -0.16 -0.40 -0.01 -0.33 -0.12 -0.68 -0.20 -13.79%
  QoQ % 60.00% -3,900.00% 96.97% -175.00% 82.35% -240.00% -
  Horiz. % 80.00% 200.00% 5.00% 165.00% 60.00% 340.00% 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 10.4000 10.6400 0.1116 0.1122 0.1148 11.6700 0.1229 1,811.95%
  QoQ % -2.26% 9,434.05% -0.53% -2.26% -99.02% 9,395.52% -
  Horiz. % 8,462.16% 8,657.45% 90.81% 91.29% 93.41% 9,495.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.47 0.83 0.52 0.43 0.60 0.42 0.61 -15.92%
  QoQ % -43.37% 59.62% 20.93% -28.33% 42.86% -31.15% -
  Horiz. % 77.05% 136.07% 85.25% 70.49% 98.36% 68.85% 100.00%
EPS -0.13 -0.33 -0.01 -0.28 -0.10 -0.57 -0.16 -12.89%
  QoQ % 60.61% -3,200.00% 96.43% -180.00% 82.46% -256.25% -
  Horiz. % 81.25% 206.25% 6.25% 175.00% 62.50% 356.25% 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 8.7016 8.9024 0.0934 0.0939 0.0961 9.7334 0.1013 1,831.10%
  QoQ % -2.26% 9,431.48% -0.53% -2.29% -99.01% 9,508.49% -
  Horiz. % 8,589.93% 8,788.15% 92.20% 92.69% 94.87% 9,608.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.0350 0.0400 0.0450 0.0350 0.0450 0.0500 0.0550 -
P/RPS 6.17 4.02 7.29 6.76 6.25 9.82 0.01 7,063.21%
  QoQ % 53.48% -44.86% 7.84% 8.16% -36.35% 98,099.99% -
  Horiz. % 61,700.00% 40,200.00% 72,900.00% 67,600.01% 62,500.00% 98,200.00% 100.00%
P/EPS -22.54 -10.05 -303.12 -10.56 -36.49 -7.29 -0.03 8,065.51%
  QoQ % -124.28% 96.68% -2,770.45% 71.06% -400.55% -24,200.00% -
  Horiz. % 75,133.34% 33,500.00% 1,010,400.00% 35,200.00% 121,633.34% 24,300.00% 100.00%
EY -4.44 -9.95 -0.33 -9.47 -2.74 -13.71 -3,636.15 -98.84%
  QoQ % 55.38% -2,915.15% 96.52% -245.62% 80.01% 99.62% -
  Horiz. % 0.12% 0.27% 0.01% 0.26% 0.08% 0.38% 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 0.40 0.31 0.39 0.00 0.45 -
  QoQ % 0.00% 0.00% 29.03% -20.51% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.89% 68.89% 86.67% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 29/12/17 29/09/17 23/06/17 31/03/17 12/01/17 30/09/16 29/06/16 -
Price 0.0350 0.0400 0.0450 0.0550 0.0450 0.0450 0.0550 -
P/RPS 6.17 4.02 7.29 10.62 6.25 8.84 0.01 7,063.21%
  QoQ % 53.48% -44.86% -31.36% 69.92% -29.30% 88,300.00% -
  Horiz. % 61,700.00% 40,200.00% 72,900.00% 106,200.00% 62,500.00% 88,400.01% 100.00%
P/EPS -22.54 -10.05 -303.12 -16.59 -36.49 -6.56 -0.03 8,065.51%
  QoQ % -124.28% 96.68% -1,727.12% 54.54% -456.25% -21,766.67% -
  Horiz. % 75,133.34% 33,500.00% 1,010,400.00% 55,300.00% 121,633.34% 21,866.67% 100.00%
EY -4.44 -9.95 -0.33 -6.03 -2.74 -15.23 -3,636.15 -98.84%
  QoQ % 55.38% -2,915.15% 94.53% -120.07% 82.01% 99.58% -
  Horiz. % 0.12% 0.27% 0.01% 0.17% 0.08% 0.42% 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 0.40 0.49 0.39 0.00 0.45 -
  QoQ % 0.00% 0.00% -18.37% 25.64% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.89% 108.89% 86.67% 0.00% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS