Highlights

[NEXGRAM] QoQ Quarter Result on 2016-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jul-2016  [#4]
Profit Trend QoQ -     -246.94%    YoY -     -2,385.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 11,511 9,659 13,432 9,470 13,644 25,177 31,007 -48.38%
  QoQ % 19.17% -28.09% 41.84% -30.59% -45.81% -18.80% -
  Horiz. % 37.12% 31.15% 43.32% 30.54% 44.00% 81.20% 100.00%
PBT -437 -6,933 -2,257 -13,926 -3,910 24,137 4,226 -
  QoQ % 93.70% -207.18% 83.79% -256.16% -116.20% 471.15% -
  Horiz. % -10.34% -164.06% -53.41% -329.53% -92.52% 571.15% 100.00%
Tax -82 6 38 321 0 -159 0 -
  QoQ % -1,466.67% -84.21% -88.16% 0.00% 0.00% 0.00% -
  Horiz. % 51.57% -3.77% -23.90% -201.89% -0.00% 100.00% -
NP -519 -6,927 -2,219 -13,605 -3,910 23,978 4,226 -
  QoQ % 92.51% -212.17% 83.69% -247.95% -116.31% 467.39% -
  Horiz. % -12.28% -163.91% -52.51% -321.94% -92.52% 567.39% 100.00%
NP to SH -277 -6,187 -2,301 -12,750 -3,675 24,014 3,899 -
  QoQ % 95.52% -168.88% 81.95% -246.94% -115.30% 515.90% -
  Horiz. % -7.10% -158.68% -59.02% -327.01% -94.25% 615.90% 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% 0.00% 100.00% -
Total Cost 12,030 16,586 15,651 23,075 17,554 1,199 26,781 -41.38%
  QoQ % -27.47% 5.97% -32.17% 31.45% 1,364.05% -95.52% -
  Horiz. % 44.92% 61.93% 58.44% 86.16% 65.55% 4.48% 100.00%
Net Worth 208,234 209,353 214,204 21,706,200 225,828 232,321 253,435 -12.29%
  QoQ % -0.53% -2.26% -99.01% 9,511.80% -2.79% -8.33% -
  Horiz. % 82.16% 82.61% 84.52% 8,564.80% 89.11% 91.67% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 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
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 208,234 209,353 214,204 21,706,200 225,828 232,321 253,435 -12.29%
  QoQ % -0.53% -2.26% -99.01% 9,511.80% -2.79% -8.33% -
  Horiz. % 82.16% 82.61% 84.52% 8,564.80% 89.11% 91.67% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,860,000 1,837,499 1,861,550 1,856,666 0.33%
  QoQ % 0.00% 0.00% 0.32% 1.22% -1.29% 0.26% -
  Horiz. % 100.50% 100.50% 100.50% 100.18% 98.97% 100.26% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin -4.51 % -71.72 % -16.52 % -143.66 % -28.66 % 95.24 % 13.63 % -
  QoQ % 93.71% -334.14% 88.50% -401.26% -130.09% 598.75% -
  Horiz. % -33.09% -526.19% -121.20% -1,054.00% -210.27% 698.75% 100.00%
ROE -0.13 % -2.96 % -1.07 % -0.06 % -1.63 % 10.34 % 1.54 % -
  QoQ % 95.61% -176.64% -1,683.33% 96.32% -115.76% 571.43% -
  Horiz. % -8.44% -192.21% -69.48% -3.90% -105.84% 671.43% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 0.62 0.52 0.72 0.51 0.74 1.35 1.67 -48.38%
  QoQ % 19.23% -27.78% 41.18% -31.08% -45.19% -19.16% -
  Horiz. % 37.13% 31.14% 43.11% 30.54% 44.31% 80.84% 100.00%
EPS -0.01 -0.33 -0.12 -0.68 -0.20 1.29 0.21 -
  QoQ % 96.97% -175.00% 82.35% -240.00% -115.50% 514.29% -
  Horiz. % -4.76% -157.14% -57.14% -323.81% -95.24% 614.29% 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 0.1116 0.1122 0.1148 11.6700 0.1229 0.1248 0.1365 -12.58%
  QoQ % -0.53% -2.26% -99.02% 9,395.52% -1.52% -8.57% -
  Horiz. % 81.76% 82.20% 84.10% 8,549.45% 90.04% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,230,081
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 0.52 0.43 0.60 0.42 0.61 1.13 1.39 -48.11%
  QoQ % 20.93% -28.33% 42.86% -31.15% -46.02% -18.71% -
  Horiz. % 37.41% 30.94% 43.17% 30.22% 43.88% 81.29% 100.00%
EPS -0.01 -0.28 -0.10 -0.57 -0.16 1.08 0.17 -
  QoQ % 96.43% -180.00% 82.46% -256.25% -114.81% 535.29% -
  Horiz. % -5.88% -164.71% -58.82% -335.29% -94.12% 635.29% 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 0.0934 0.0939 0.0961 9.7334 0.1013 0.1042 0.1136 -12.25%
  QoQ % -0.53% -2.29% -99.01% 9,508.49% -2.78% -8.27% -
  Horiz. % 82.22% 82.66% 84.60% 8,568.13% 89.17% 91.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.0450 0.0350 0.0450 0.0500 0.0550 0.0650 0.0750 -
P/RPS 7.29 6.76 6.25 9.82 0.01 4.81 4.49 38.18%
  QoQ % 7.84% 8.16% -36.35% 98,099.99% -99.79% 7.13% -
  Horiz. % 162.36% 150.56% 139.20% 218.71% 0.22% 107.13% 100.00%
P/EPS -303.12 -10.56 -36.49 -7.29 -0.03 5.04 35.71 -
  QoQ % -2,770.45% 71.06% -400.55% -24,200.00% -100.60% -85.89% -
  Horiz. % -848.84% -29.57% -102.18% -20.41% -0.08% 14.11% 100.00%
EY -0.33 -9.47 -2.74 -13.71 -3,636.15 19.85 2.80 -
  QoQ % 96.52% -245.62% 80.01% 99.62% -18,418.13% 608.93% -
  Horiz. % -11.79% -338.21% -97.86% -489.64% -129,862.50% 708.93% 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 0.40 0.31 0.39 0.00 0.45 0.52 0.55 -19.14%
  QoQ % 29.03% -20.51% 0.00% 0.00% -13.46% -5.45% -
  Horiz. % 72.73% 56.36% 70.91% 0.00% 81.82% 94.55% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 31/03/17 12/01/17 30/09/16 29/06/16 29/03/16 31/12/15 -
Price 0.0450 0.0550 0.0450 0.0450 0.0550 0.0600 0.0950 -
P/RPS 7.29 10.62 6.25 8.84 0.01 4.44 5.69 17.98%
  QoQ % -31.36% 69.92% -29.30% 88,300.00% -99.77% -21.97% -
  Horiz. % 128.12% 186.64% 109.84% 155.36% 0.18% 78.03% 100.00%
P/EPS -303.12 -16.59 -36.49 -6.56 -0.03 4.65 45.24 -
  QoQ % -1,727.12% 54.54% -456.25% -21,766.67% -100.65% -89.72% -
  Horiz. % -670.03% -36.67% -80.66% -14.50% -0.07% 10.28% 100.00%
EY -0.33 -6.03 -2.74 -15.23 -3,636.15 21.50 2.21 -
  QoQ % 94.53% -120.07% 82.01% 99.58% -17,012.32% 872.85% -
  Horiz. % -14.93% -272.85% -123.98% -689.14% -164,531.67% 972.85% 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 0.40 0.49 0.39 0.00 0.45 0.48 0.70 -31.16%
  QoQ % -18.37% 25.64% 0.00% 0.00% -6.25% -31.43% -
  Horiz. % 57.14% 70.00% 55.71% 0.00% 64.29% 68.57% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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