Highlights

[NEXGRAM] QoQ TTM Result on 2016-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -19.43%    YoY -     241.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 46,205 61,723 79,298 96,596 101,330 142,945 136,913 -51.37%
  QoQ % -25.14% -22.16% -17.91% -4.67% -29.11% 4.41% -
  Horiz. % 33.75% 45.08% 57.92% 70.55% 74.01% 104.41% 100.00%
PBT -27,026 4,044 10,527 24,029 34,162 14,705 11,733 -
  QoQ % -768.30% -61.58% -56.19% -29.66% 132.32% 25.33% -
  Horiz. % -230.34% 34.47% 89.72% 204.80% 291.16% 125.33% 100.00%
Tax 365 200 162 -166 -5,280 -5,124 -5,124 -
  QoQ % 82.50% 23.46% 197.59% 96.86% -3.04% 0.00% -
  Horiz. % -7.12% -3.90% -3.16% 3.24% 103.04% 100.00% 100.00%
NP -26,661 4,244 10,689 23,863 28,882 9,581 6,609 -
  QoQ % -728.20% -60.30% -55.21% -17.38% 201.45% 44.97% -
  Horiz. % -403.40% 64.22% 161.73% 361.07% 437.01% 144.97% 100.00%
NP to SH -24,913 5,288 11,488 23,725 29,446 8,844 4,938 -
  QoQ % -571.12% -53.97% -51.58% -19.43% 232.95% 79.10% -
  Horiz. % -504.52% 107.09% 232.64% 480.46% 596.31% 179.10% 100.00%
Tax Rate - % -4.95 % -1.54 % 0.69 % 15.46 % 34.85 % 43.67 % -
  QoQ % 0.00% -221.43% -323.19% -95.54% -55.64% -20.20% -
  Horiz. % 0.00% -11.34% -3.53% 1.58% 35.40% 79.80% 100.00%
Total Cost 72,866 57,479 68,609 72,733 72,448 133,364 130,304 -32.01%
  QoQ % 26.77% -16.22% -5.67% 0.39% -45.68% 2.35% -
  Horiz. % 55.92% 44.11% 52.65% 55.82% 55.60% 102.35% 100.00%
Net Worth 209,353 214,204 21,706,200 225,828 232,321 253,435 226,745 -5.16%
  QoQ % -2.26% -99.01% 9,511.80% -2.79% -8.33% 11.77% -
  Horiz. % 92.33% 94.47% 9,572.92% 99.60% 102.46% 111.77% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 209,353 214,204 21,706,200 225,828 232,321 253,435 226,745 -5.16%
  QoQ % -2.26% -99.01% 9,511.80% -2.79% -8.33% 11.77% -
  Horiz. % 92.33% 94.47% 9,572.92% 99.60% 102.46% 111.77% 100.00%
NOSH 1,865,896 1,865,896 1,860,000 1,837,499 1,861,550 1,856,666 1,710,000 5.96%
  QoQ % 0.00% 0.32% 1.22% -1.29% 0.26% 8.58% -
  Horiz. % 109.12% 109.12% 108.77% 107.46% 108.86% 108.58% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin -57.70 % 6.88 % 13.48 % 24.70 % 28.50 % 6.70 % 4.83 % -
  QoQ % -938.66% -48.96% -45.43% -13.33% 325.37% 38.72% -
  Horiz. % -1,194.62% 142.44% 279.09% 511.39% 590.06% 138.72% 100.00%
ROE -11.90 % 2.47 % 0.05 % 10.51 % 12.67 % 3.49 % 2.18 % -
  QoQ % -581.78% 4,840.00% -99.52% -17.05% 263.04% 60.09% -
  Horiz. % -545.87% 113.30% 2.29% 482.11% 581.19% 160.09% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 2.48 3.31 4.26 5.26 5.44 7.70 8.01 -54.07%
  QoQ % -25.08% -22.30% -19.01% -3.31% -29.35% -3.87% -
  Horiz. % 30.96% 41.32% 53.18% 65.67% 67.92% 96.13% 100.00%
EPS -1.34 0.28 0.62 1.29 1.58 0.48 0.29 -
  QoQ % -578.57% -54.84% -51.94% -18.35% 229.17% 65.52% -
  Horiz. % -462.07% 96.55% 213.79% 444.83% 544.83% 165.52% 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 0.1122 0.1148 11.6700 0.1229 0.1248 0.1365 0.1326 -10.49%
  QoQ % -2.26% -99.02% 9,395.52% -1.52% -8.57% 2.94% -
  Horiz. % 84.62% 86.58% 8,800.91% 92.68% 94.12% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 1.69 2.25 2.89 3.52 3.70 5.21 4.99 -51.25%
  QoQ % -24.89% -22.15% -17.90% -4.86% -28.98% 4.41% -
  Horiz. % 33.87% 45.09% 57.92% 70.54% 74.15% 104.41% 100.00%
EPS -0.91 0.19 0.42 0.87 1.07 0.32 0.18 -
  QoQ % -578.95% -54.76% -51.72% -18.69% 234.38% 77.78% -
  Horiz. % -505.56% 105.56% 233.33% 483.33% 594.44% 177.78% 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 0.0764 0.0781 7.9185 0.0824 0.0848 0.0925 0.0827 -5.12%
  QoQ % -2.18% -99.01% 9,509.83% -2.83% -8.32% 11.85% -
  Horiz. % 92.38% 94.44% 9,574.97% 99.64% 102.54% 111.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.0350 0.0450 0.0500 0.0550 0.0650 0.0750 0.0950 -
P/RPS 1.41 1.36 1.17 1.05 1.19 0.97 1.19 11.92%
  QoQ % 3.68% 16.24% 11.43% -11.76% 22.68% -18.49% -
  Horiz. % 118.49% 114.29% 98.32% 88.24% 100.00% 81.51% 100.00%
P/EPS -2.62 15.88 8.10 4.26 4.11 15.75 32.90 -
  QoQ % -116.50% 96.05% 90.14% 3.65% -73.90% -52.13% -
  Horiz. % -7.96% 48.27% 24.62% 12.95% 12.49% 47.87% 100.00%
EY -38.15 6.30 12.35 23.48 24.34 6.35 3.04 -
  QoQ % -705.56% -48.99% -47.40% -3.53% 283.31% 108.88% -
  Horiz. % -1,254.93% 207.24% 406.25% 772.37% 800.66% 208.88% 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 0.31 0.39 0.00 0.45 0.52 0.55 0.72 -42.84%
  QoQ % -20.51% 0.00% 0.00% -13.46% -5.45% -23.61% -
  Horiz. % 43.06% 54.17% 0.00% 62.50% 72.22% 76.39% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/03/17 12/01/17 30/09/16 29/06/16 29/03/16 31/12/15 30/09/15 -
Price 0.0550 0.0450 0.0450 0.0550 0.0600 0.0950 0.0700 -
P/RPS 2.22 1.36 1.06 1.05 1.10 1.23 0.87 86.20%
  QoQ % 63.24% 28.30% 0.95% -4.55% -10.57% 41.38% -
  Horiz. % 255.17% 156.32% 121.84% 120.69% 126.44% 141.38% 100.00%
P/EPS -4.12 15.88 7.29 4.26 3.79 19.94 24.24 -
  QoQ % -125.94% 117.83% 71.13% 12.40% -80.99% -17.74% -
  Horiz. % -17.00% 65.51% 30.07% 17.57% 15.64% 82.26% 100.00%
EY -24.28 6.30 13.73 23.48 26.36 5.01 4.13 -
  QoQ % -485.40% -54.12% -41.52% -10.93% 426.15% 21.31% -
  Horiz. % -587.89% 152.54% 332.45% 568.52% 638.26% 121.31% 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 0.49 0.39 0.00 0.45 0.48 0.70 0.53 -5.07%
  QoQ % 25.64% 0.00% 0.00% -6.25% -31.43% 32.08% -
  Horiz. % 92.45% 73.58% 0.00% 84.91% 90.57% 132.08% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
2. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
3. Vivocom March Super Bull Run !!! Covid Trader
4. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
5. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
6. Vivocom March SuperBull Run !!! Covid Trader
7. Purchased Top Glove - felicity Good Articles to Share
8. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
PARTNERS & BROKERS