Highlights

[NEXGRAM] QoQ Quarter Result on 2017-10-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     60.98%    YoY -     -25.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 13,246 11,472 10,339 10,581 18,561 11,511 9,659 23.51%
  QoQ % 15.46% 10.96% -2.29% -42.99% 61.25% 19.17% -
  Horiz. % 137.14% 118.77% 107.04% 109.55% 192.16% 119.17% 100.00%
PBT -41,116 -10,224 -3,856 -2,384 -1,736 -437 -6,933 228.71%
  QoQ % -302.15% -165.15% -61.74% -37.33% -297.25% 93.70% -
  Horiz. % 593.05% 147.47% 55.62% 34.39% 25.04% 6.30% 100.00%
Tax -7,535 7,193 -1 46 -5,450 -82 6 -
  QoQ % -204.75% 719,400.00% -102.17% 100.84% -6,546.34% -1,466.67% -
  Horiz. % -125,583.34% 119,883.34% -16.67% 766.67% -90,833.33% -1,366.67% 100.00%
NP -48,651 -3,031 -3,857 -2,338 -7,186 -519 -6,927 268.06%
  QoQ % -1,505.11% 21.42% -64.97% 67.46% -1,284.59% 92.51% -
  Horiz. % 702.34% 43.76% 55.68% 33.75% 103.74% 7.49% 100.00%
NP to SH -48,620 -3,012 -3,334 -2,897 -7,425 -277 -6,187 296.76%
  QoQ % -1,514.21% 9.66% -15.08% 60.98% -2,580.51% 95.52% -
  Horiz. % 785.84% 48.68% 53.89% 46.82% 120.01% 4.48% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 61,897 14,503 14,196 12,919 25,747 12,030 16,586 141.18%
  QoQ % 326.79% 2.16% 9.88% -49.82% 114.02% -27.47% -
  Horiz. % 373.19% 87.44% 85.59% 77.89% 155.23% 72.53% 100.00%
Net Worth 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 -22.62%
  QoQ % -23.93% -99.00% -3.08% -2.26% 9,434.05% -0.53% -
  Horiz. % 68.14% 89.57% 8,983.96% 9,269.16% 9,483.07% 99.47% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 -22.62%
  QoQ % -23.93% -99.00% -3.08% -2.26% 9,434.05% -0.53% -
  Horiz. % 68.14% 89.57% 8,983.96% 9,269.16% 9,483.07% 99.47% 100.00%
NOSH 1,896,876 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1.11%
  QoQ % 1.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.66% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -367.29 % -26.42 % -37.31 % -22.10 % -38.72 % -4.51 % -71.72 % 198.00%
  QoQ % -1,290.20% 29.19% -68.82% 42.92% -758.54% 93.71% -
  Horiz. % 512.12% 36.84% 52.02% 30.81% 53.99% 6.29% 100.00%
ROE -34.08 % -1.61 % -0.02 % -0.01 % -0.04 % -0.13 % -2.96 % 412.17%
  QoQ % -2,016.77% -7,950.00% -100.00% 75.00% 69.23% 95.61% -
  Horiz. % 1,151.35% 54.39% 0.68% 0.34% 1.35% 4.39% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.70 0.61 0.55 0.57 0.99 0.62 0.52 21.98%
  QoQ % 14.75% 10.91% -3.51% -42.42% 59.68% 19.23% -
  Horiz. % 134.62% 117.31% 105.77% 109.62% 190.38% 119.23% 100.00%
EPS -2.56 -0.16 -0.18 -0.16 -0.40 -0.01 -0.33 293.35%
  QoQ % -1,500.00% 11.11% -12.50% 60.00% -3,900.00% 96.97% -
  Horiz. % 775.76% 48.48% 54.55% 48.48% 121.21% 3.03% 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 0.0752 0.1005 10.0800 10.4000 10.6400 0.1116 0.1122 -23.47%
  QoQ % -25.17% -99.00% -3.08% -2.26% 9,434.05% -0.53% -
  Horiz. % 67.02% 89.57% 8,983.96% 9,269.16% 9,483.07% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.30 0.26 0.23 0.24 0.42 0.26 0.22 23.04%
  QoQ % 15.38% 13.04% -4.17% -42.86% 61.54% 18.18% -
  Horiz. % 136.36% 118.18% 104.55% 109.09% 190.91% 118.18% 100.00%
EPS -1.10 -0.07 -0.08 -0.07 -0.17 -0.01 -0.14 296.72%
  QoQ % -1,471.43% 12.50% -14.29% 58.82% -1,600.00% 92.86% -
  Horiz. % 785.71% 50.00% 57.14% 50.00% 121.43% 7.14% 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 0.0323 0.0425 4.2585 4.3937 4.4950 0.0471 0.0474 -22.62%
  QoQ % -24.00% -99.00% -3.08% -2.25% 9,443.52% -0.63% -
  Horiz. % 68.14% 89.66% 8,984.18% 9,269.41% 9,483.12% 99.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.0300 0.0650 0.0350 0.0350 0.0400 0.0450 0.0350 -
P/RPS 4.30 10.57 6.32 6.17 4.02 7.29 6.76 -26.10%
  QoQ % -59.32% 67.25% 2.43% 53.48% -44.86% 7.84% -
  Horiz. % 63.61% 156.36% 93.49% 91.27% 59.47% 107.84% 100.00%
P/EPS -1.17 -40.27 -19.59 -22.54 -10.05 -303.12 -10.56 -77.02%
  QoQ % 97.09% -105.56% 13.09% -124.28% 96.68% -2,770.45% -
  Horiz. % 11.08% 381.34% 185.51% 213.45% 95.17% 2,870.45% 100.00%
EY -85.44 -2.48 -5.11 -4.44 -9.95 -0.33 -9.47 335.13%
  QoQ % -3,345.16% 51.47% -15.09% 55.38% -2,915.15% 96.52% -
  Horiz. % 902.22% 26.19% 53.96% 46.88% 105.07% 3.48% 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 0.65 0.00 0.00 0.00 0.40 0.31 18.58%
  QoQ % -38.46% 0.00% 0.00% 0.00% 0.00% 29.03% -
  Horiz. % 129.03% 209.68% 0.00% 0.00% 0.00% 129.03% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 02/10/18 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 -
Price 0.0250 0.0350 0.0500 0.0350 0.0400 0.0450 0.0550 -
P/RPS 3.58 5.69 9.02 6.17 4.02 7.29 10.62 -51.66%
  QoQ % -37.08% -36.92% 46.19% 53.48% -44.86% -31.36% -
  Horiz. % 33.71% 53.58% 84.93% 58.10% 37.85% 68.64% 100.00%
P/EPS -0.98 -21.68 -27.98 -22.54 -10.05 -303.12 -16.59 -84.91%
  QoQ % 95.48% 22.52% -24.13% -124.28% 96.68% -1,727.12% -
  Horiz. % 5.91% 130.68% 168.66% 135.86% 60.58% 1,827.12% 100.00%
EY -102.53 -4.61 -3.57 -4.44 -9.95 -0.33 -6.03 564.68%
  QoQ % -2,124.08% -29.13% 19.59% 55.38% -2,915.15% 94.53% -
  Horiz. % 1,700.33% 76.45% 59.20% 73.63% 165.01% 5.47% 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 0.33 0.35 0.00 0.00 0.00 0.40 0.49 -23.22%
  QoQ % -5.71% 0.00% 0.00% 0.00% 0.00% -18.37% -
  Horiz. % 67.35% 71.43% 0.00% 0.00% 0.00% 81.63% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

498  344  574  860 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 PASUKGB 0.075-0.015 
 SERBADK 0.36+0.045 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 DNEX 0.77+0.01 
 KANGER 0.055+0.005 
PARTNERS & BROKERS