Highlights

[NEXGRAM] QoQ Quarter Result on 2018-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     -15.08%    YoY -     46.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 11,651 13,246 11,472 10,339 10,581 18,561 11,511 0.81%
  QoQ % -12.04% 15.46% 10.96% -2.29% -42.99% 61.25% -
  Horiz. % 101.22% 115.07% 99.66% 89.82% 91.92% 161.25% 100.00%
PBT -624 -41,116 -10,224 -3,856 -2,384 -1,736 -437 26.72%
  QoQ % 98.48% -302.15% -165.15% -61.74% -37.33% -297.25% -
  Horiz. % 142.79% 9,408.70% 2,339.59% 882.38% 545.54% 397.25% 100.00%
Tax 37 -7,535 7,193 -1 46 -5,450 -82 -
  QoQ % 100.49% -204.75% 719,400.00% -102.17% 100.84% -6,546.34% -
  Horiz. % -45.12% 9,189.02% -8,771.95% 1.22% -56.10% 6,646.34% 100.00%
NP -587 -48,651 -3,031 -3,857 -2,338 -7,186 -519 8.53%
  QoQ % 98.79% -1,505.11% 21.42% -64.97% 67.46% -1,284.59% -
  Horiz. % 113.10% 9,373.99% 584.01% 743.16% 450.48% 1,384.59% 100.00%
NP to SH -963 -48,620 -3,012 -3,334 -2,897 -7,425 -277 128.97%
  QoQ % 98.02% -1,514.21% 9.66% -15.08% 60.98% -2,580.51% -
  Horiz. % 347.65% 17,552.35% 1,087.36% 1,203.61% 1,045.85% 2,680.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,238 61,897 14,503 14,196 12,919 25,747 12,030 1.15%
  QoQ % -80.23% 326.79% 2.16% 9.88% -49.82% 114.02% -
  Horiz. % 101.73% 514.52% 120.56% 118.00% 107.39% 214.02% 100.00%
Net Worth 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 1,612.34%
  QoQ % 10,365.28% -23.93% -99.00% -3.08% -2.26% 9,434.05% -
  Horiz. % 7,168.96% 68.50% 90.05% 9,032.26% 9,319.00% 9,534.05% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 1,612.34%
  QoQ % 10,365.28% -23.93% -99.00% -3.08% -2.26% 9,434.05% -
  Horiz. % 7,168.96% 68.50% 90.05% 9,032.26% 9,319.00% 9,534.05% 100.00%
NOSH 1,926,221 1,896,876 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 2.14%
  QoQ % 1.55% 1.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.23% 101.66% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin -5.04 % -367.29 % -26.42 % -37.31 % -22.10 % -38.72 % -4.51 % 7.67%
  QoQ % 98.63% -1,290.20% 29.19% -68.82% 42.92% -758.54% -
  Horiz. % 111.75% 8,143.90% 585.81% 827.27% 490.02% 858.54% 100.00%
ROE -0.01 % -34.08 % -1.61 % -0.02 % -0.01 % -0.04 % -0.13 % -81.83%
  QoQ % 99.97% -2,016.77% -7,950.00% -100.00% 75.00% 69.23% -
  Horiz. % 7.69% 26,215.39% 1,238.46% 15.38% 7.69% 30.77% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 0.60 0.70 0.61 0.55 0.57 0.99 0.62 -2.16%
  QoQ % -14.29% 14.75% 10.91% -3.51% -42.42% 59.68% -
  Horiz. % 96.77% 112.90% 98.39% 88.71% 91.94% 159.68% 100.00%
EPS -0.05 -2.56 -0.16 -0.18 -0.16 -0.40 -0.01 191.55%
  QoQ % 98.05% -1,500.00% 11.11% -12.50% 60.00% -3,900.00% -
  Horiz. % 500.00% 25,600.00% 1,600.00% 1,800.00% 1,600.00% 4,000.00% 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 7.7500 0.0752 0.1005 10.0800 10.4000 10.6400 0.1116 1,576.50%
  QoQ % 10,205.85% -25.17% -99.00% -3.08% -2.26% 9,434.05% -
  Horiz. % 6,944.44% 67.38% 90.05% 9,032.26% 9,319.00% 9,534.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 0.26 0.30 0.26 0.23 0.24 0.42 0.26 -
  QoQ % -13.33% 15.38% 13.04% -4.17% -42.86% 61.54% -
  Horiz. % 100.00% 115.38% 100.00% 88.46% 92.31% 161.54% 100.00%
EPS -0.02 -1.10 -0.07 -0.08 -0.07 -0.17 -0.01 58.54%
  QoQ % 98.18% -1,471.43% 12.50% -14.29% 58.82% -1,600.00% -
  Horiz. % 200.00% 11,000.00% 700.00% 800.00% 700.00% 1,700.00% 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 3.3800 0.0323 0.0425 4.2585 4.3937 4.4950 0.0471 1,613.50%
  QoQ % 10,364.40% -24.00% -99.00% -3.08% -2.25% 9,443.52% -
  Horiz. % 7,176.22% 68.58% 90.23% 9,041.40% 9,328.45% 9,543.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.0200 0.0300 0.0650 0.0350 0.0350 0.0400 0.0450 -
P/RPS 3.31 4.30 10.57 6.32 6.17 4.02 7.29 -40.84%
  QoQ % -23.02% -59.32% 67.25% 2.43% 53.48% -44.86% -
  Horiz. % 45.40% 58.98% 144.99% 86.69% 84.64% 55.14% 100.00%
P/EPS -40.00 -1.17 -40.27 -19.59 -22.54 -10.05 -303.12 -73.98%
  QoQ % -3,318.80% 97.09% -105.56% 13.09% -124.28% 96.68% -
  Horiz. % 13.20% 0.39% 13.29% 6.46% 7.44% 3.32% 100.00%
EY -2.50 -85.44 -2.48 -5.11 -4.44 -9.95 -0.33 284.31%
  QoQ % 97.07% -3,345.16% 51.47% -15.09% 55.38% -2,915.15% -
  Horiz. % 757.58% 25,890.91% 751.52% 1,548.48% 1,345.45% 3,015.15% 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 0.40 0.65 0.00 0.00 0.00 0.40 -
  QoQ % 0.00% -38.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 162.50% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 28/12/18 02/10/18 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 -
Price 0.0200 0.0250 0.0350 0.0500 0.0350 0.0400 0.0450 -
P/RPS 3.31 3.58 5.69 9.02 6.17 4.02 7.29 -40.84%
  QoQ % -7.54% -37.08% -36.92% 46.19% 53.48% -44.86% -
  Horiz. % 45.40% 49.11% 78.05% 123.73% 84.64% 55.14% 100.00%
P/EPS -40.00 -0.98 -21.68 -27.98 -22.54 -10.05 -303.12 -73.98%
  QoQ % -3,981.63% 95.48% 22.52% -24.13% -124.28% 96.68% -
  Horiz. % 13.20% 0.32% 7.15% 9.23% 7.44% 3.32% 100.00%
EY -2.50 -102.53 -4.61 -3.57 -4.44 -9.95 -0.33 284.31%
  QoQ % 97.56% -2,124.08% -29.13% 19.59% 55.38% -2,915.15% -
  Horiz. % 757.58% 31,069.70% 1,396.97% 1,081.82% 1,345.45% 3,015.15% 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 0.33 0.35 0.00 0.00 0.00 0.40 -
  QoQ % 0.00% -5.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.50% 87.50% 0.00% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

429  479  553  827 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.045-0.01 
 BENALEC 0.155+0.01 
 SCIB 0.23-0.06 
 DATAPRP 0.95+0.10 
 ECOWLD 1.10+0.145 
 TAWIN 0.15+0.01 
 SIMEPROP 0.745+0.025 
 HIAPTEK 0.56-0.01 
 ECOWLD-WA 0.015+0.005 
 IREKA 0.66+0.005 
PARTNERS & BROKERS