Highlights

[NEXGRAM] QoQ Quarter Result on 2015-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Oct-2015  [#2]
Profit Trend QoQ -     860.04%    YoY -     55,800.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 9,470 13,644 25,177 31,007 26,768 18,378 66,792 -72.84%
  QoQ % -30.59% -45.81% -18.80% 15.84% 45.65% -72.48% -
  Horiz. % 14.18% 20.43% 37.69% 46.42% 40.08% 27.52% 100.00%
PBT -13,926 -3,910 24,137 4,226 -424 6,223 4,680 -
  QoQ % -256.16% -116.20% 471.15% 1,096.70% -106.81% 32.97% -
  Horiz. % -297.56% -83.55% 515.75% 90.30% -9.06% 132.97% 100.00%
Tax 321 0 -159 0 -7 -5,114 -3 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 99.86% -170,366.66% -
  Horiz. % -10,700.00% -0.00% 5,300.00% -0.00% 233.33% 170,466.66% 100.00%
NP -13,605 -3,910 23,978 4,226 -431 1,109 4,677 -
  QoQ % -247.95% -116.31% 467.39% 1,080.51% -138.86% -76.29% -
  Horiz. % -290.89% -83.60% 512.68% 90.36% -9.22% 23.71% 100.00%
NP to SH -12,750 -3,675 24,014 3,899 -513 2,046 3,412 -
  QoQ % -246.94% -115.30% 515.90% 860.04% -125.07% -40.04% -
  Horiz. % -373.68% -107.71% 703.81% 114.27% -15.04% 59.96% 100.00%
Tax Rate - % - % 0.66 % - % - % 82.18 % 0.06 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 136,866.67% -
  Horiz. % 0.00% 0.00% 1,100.00% 0.00% 0.00% 136,966.67% 100.00%
Total Cost 23,075 17,554 1,199 26,781 27,199 17,269 62,115 -48.35%
  QoQ % 31.45% 1,364.05% -95.52% -1.54% 57.50% -72.20% -
  Horiz. % 37.15% 28.26% 1.93% 43.12% 43.79% 27.80% 100.00%
Net Worth 21,706,200 225,828 232,321 253,435 226,745 198,937 201,604 2,169.66%
  QoQ % 9,511.80% -2.79% -8.33% 11.77% 13.98% -1.32% -
  Horiz. % 10,766.71% 112.02% 115.24% 125.71% 112.47% 98.68% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 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
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 21,706,200 225,828 232,321 253,435 226,745 198,937 201,604 2,169.66%
  QoQ % 9,511.80% -2.79% -8.33% 11.77% 13.98% -1.32% -
  Horiz. % 10,766.71% 112.02% 115.24% 125.71% 112.47% 98.68% 100.00%
NOSH 1,860,000 1,837,499 1,861,550 1,856,666 1,710,000 1,485,714 1,483,478 16.29%
  QoQ % 1.22% -1.29% 0.26% 8.58% 15.10% 0.15% -
  Horiz. % 125.38% 123.86% 125.49% 125.16% 115.27% 100.15% 100.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -143.66 % -28.66 % 95.24 % 13.63 % -1.61 % 6.03 % 7.00 % -
  QoQ % -401.26% -130.09% 598.75% 946.58% -126.70% -13.86% -
  Horiz. % -2,052.29% -409.43% 1,360.57% 194.71% -23.00% 86.14% 100.00%
ROE -0.06 % -1.63 % 10.34 % 1.54 % -0.23 % 1.03 % 1.69 % -
  QoQ % 96.32% -115.76% 571.43% 769.57% -122.33% -39.05% -
  Horiz. % -3.55% -96.45% 611.83% 91.12% -13.61% 60.95% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 0.51 0.74 1.35 1.67 1.57 1.24 4.50 -76.61%
  QoQ % -31.08% -45.19% -19.16% 6.37% 26.61% -72.44% -
  Horiz. % 11.33% 16.44% 30.00% 37.11% 34.89% 27.56% 100.00%
EPS -0.68 -0.20 1.29 0.21 -0.03 0.11 0.23 -
  QoQ % -240.00% -115.50% 514.29% 800.00% -127.27% -52.17% -
  Horiz. % -295.65% -86.96% 560.87% 91.30% -13.04% 47.83% 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 11.6700 0.1229 0.1248 0.1365 0.1326 0.1339 0.1359 1,851.70%
  QoQ % 9,395.52% -1.52% -8.57% 2.94% -0.97% -1.47% -
  Horiz. % 8,587.20% 90.43% 91.83% 100.44% 97.57% 98.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 0.34 0.50 0.91 1.13 0.97 0.67 2.43 -73.08%
  QoQ % -32.00% -45.05% -19.47% 16.49% 44.78% -72.43% -
  Horiz. % 13.99% 20.58% 37.45% 46.50% 39.92% 27.57% 100.00%
EPS -0.46 -0.13 0.87 0.14 -0.02 0.07 0.12 -
  QoQ % -253.85% -114.94% 521.43% 800.00% -128.57% -41.67% -
  Horiz. % -383.33% -108.33% 725.00% 116.67% -16.67% 58.33% 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 7.8811 0.0820 0.0844 0.0920 0.0823 0.0722 0.0732 2,169.63%
  QoQ % 9,511.10% -2.84% -8.26% 11.79% 13.99% -1.37% -
  Horiz. % 10,766.53% 112.02% 115.30% 125.68% 112.43% 98.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.0500 0.0550 0.0650 0.0750 0.0950 0.1150 0.0750 -
P/RPS 9.82 0.01 4.81 4.49 6.07 9.30 1.67 226.14%
  QoQ % 98,099.99% -99.79% 7.13% -26.03% -34.73% 456.89% -
  Horiz. % 588.02% 0.60% 288.02% 268.86% 363.47% 556.89% 100.00%
P/EPS -7.29 -0.03 5.04 35.71 -316.67 83.51 32.61 -
  QoQ % -24,200.00% -100.60% -85.89% 111.28% -479.20% 156.09% -
  Horiz. % -22.36% -0.09% 15.46% 109.51% -971.08% 256.09% 100.00%
EY -13.71 -3,636.15 19.85 2.80 -0.32 1.20 3.07 -
  QoQ % 99.62% -18,418.13% 608.93% 975.00% -126.67% -60.91% -
  Horiz. % -446.58% -118,441.37% 646.58% 91.21% -10.42% 39.09% 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 0.45 0.52 0.55 0.72 0.86 0.55 -
  QoQ % 0.00% -13.46% -5.45% -23.61% -16.28% 56.36% -
  Horiz. % 0.00% 81.82% 94.55% 100.00% 130.91% 156.36% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 29/06/16 29/03/16 31/12/15 30/09/15 30/06/15 24/03/15 -
Price 0.0450 0.0550 0.0600 0.0950 0.0700 0.1000 0.1150 -
P/RPS 8.84 0.01 4.44 5.69 4.47 8.08 2.55 129.23%
  QoQ % 88,300.00% -99.77% -21.97% 27.29% -44.68% 216.86% -
  Horiz. % 346.67% 0.39% 174.12% 223.14% 175.29% 316.86% 100.00%
P/EPS -6.56 -0.03 4.65 45.24 -233.33 72.62 50.00 -
  QoQ % -21,766.67% -100.65% -89.72% 119.39% -421.30% 45.24% -
  Horiz. % -13.12% -0.06% 9.30% 90.48% -466.66% 145.24% 100.00%
EY -15.23 -3,636.15 21.50 2.21 -0.43 1.38 2.00 -
  QoQ % 99.58% -17,012.32% 872.85% 613.95% -131.16% -31.00% -
  Horiz. % -761.50% -181,807.50% 1,075.00% 110.50% -21.50% 69.00% 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 0.00 0.45 0.48 0.70 0.53 0.75 0.85 -
  QoQ % 0.00% -6.25% -31.43% 32.08% -29.33% -11.76% -
  Horiz. % 0.00% 52.94% 56.47% 82.35% 62.35% 88.24% 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
 
 

166  297  520  1495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.425+0.05 
 DAYA 0.02+0.005 
 UCREST 0.265+0.01 
 PERMAJU 0.205-0.005 
 DIGI-C45 0.085-0.01 
 TCS 0.585+0.005 
 TDEX 0.22+0.01 
 LUSTER-WA 0.165+0.01 

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. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
8. 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
PARTNERS & BROKERS