Highlights

[NEXGRAM] QoQ TTM Result on 2017-04-30 [#3]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 23-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     17.78%    YoY -     -186.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 50,992 50,312 53,163 44,174 46,205 61,723 79,298 -25.44%
  QoQ % 1.35% -5.36% 20.35% -4.40% -25.14% -22.16% -
  Horiz. % 64.30% 63.45% 67.04% 55.71% 58.27% 77.84% 100.00%
PBT -8,413 -11,490 -11,363 -22,441 -27,026 4,044 10,527 -
  QoQ % 26.78% -1.12% 49.37% 16.97% -768.30% -61.58% -
  Horiz. % -79.92% -109.15% -107.94% -213.18% -256.73% 38.42% 100.00%
Tax -5,487 -5,480 -5,488 246 365 200 162 -
  QoQ % -0.13% 0.15% -2,330.89% -32.60% 82.50% 23.46% -
  Horiz. % -3,387.04% -3,382.72% -3,387.65% 151.85% 225.31% 123.46% 100.00%
NP -13,900 -16,970 -16,851 -22,195 -26,661 4,244 10,689 -
  QoQ % 18.09% -0.71% 24.08% 16.75% -728.20% -60.30% -
  Horiz. % -130.04% -158.76% -157.65% -207.64% -249.42% 39.70% 100.00%
NP to SH -13,933 -16,786 -16,190 -20,483 -24,913 5,288 11,488 -
  QoQ % 17.00% -3.68% 20.96% 17.78% -571.12% -53.97% -
  Horiz. % -121.28% -146.12% -140.93% -178.30% -216.86% 46.03% 100.00%
Tax Rate - % - % - % - % - % -4.95 % -1.54 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -221.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 321.43% 100.00%
Total Cost 64,892 67,282 70,014 66,369 72,866 57,479 68,609 -3.64%
  QoQ % -3.55% -3.90% 5.49% -8.92% 26.77% -16.22% -
  Horiz. % 94.58% 98.07% 102.05% 96.74% 106.20% 83.78% 100.00%
Net Worth 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 -9.09%
  QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.01% -
  Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 100.00%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 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
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 -9.09%
  QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.01% -
  Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,860,000 0.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% -
  Horiz. % 100.32% 100.32% 100.32% 100.32% 100.32% 100.32% 100.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -27.26 % -33.73 % -31.70 % -50.24 % -57.70 % 6.88 % 13.48 % -
  QoQ % 19.18% -6.40% 36.90% 12.93% -938.66% -48.96% -
  Horiz. % -202.23% -250.22% -235.16% -372.70% -428.04% 51.04% 100.00%
ROE -0.07 % -0.09 % -0.08 % -9.84 % -11.90 % 2.47 % 0.05 % -
  QoQ % 22.22% -12.50% 99.19% 17.31% -581.78% 4,840.00% -
  Horiz. % -140.00% -180.00% -160.00% -19,680.00% -23,800.00% 4,940.00% 100.00%
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 2.73 2.70 2.85 2.37 2.48 3.31 4.26 -25.61%
  QoQ % 1.11% -5.26% 20.25% -4.44% -25.08% -22.30% -
  Horiz. % 64.08% 63.38% 66.90% 55.63% 58.22% 77.70% 100.00%
EPS -0.75 -0.90 -0.87 -1.10 -1.34 0.28 0.62 -
  QoQ % 16.67% -3.45% 20.91% 17.91% -578.57% -54.84% -
  Horiz. % -120.97% -145.16% -140.32% -177.42% -216.13% 45.16% 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 10.0800 10.4000 10.6400 0.1116 0.1122 0.1148 11.6700 -9.28%
  QoQ % -3.08% -2.26% 9,434.05% -0.53% -2.26% -99.02% -
  Horiz. % 86.38% 89.12% 91.17% 0.96% 0.96% 0.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 2.46 2.43 2.57 2.13 2.23 2.98 3.83 -25.50%
  QoQ % 1.23% -5.45% 20.66% -4.48% -25.17% -22.19% -
  Horiz. % 64.23% 63.45% 67.10% 55.61% 58.22% 77.81% 100.00%
EPS -0.67 -0.81 -0.78 -0.99 -1.20 0.26 0.55 -
  QoQ % 17.28% -3.85% 21.21% 17.50% -561.54% -52.73% -
  Horiz. % -121.82% -147.27% -141.82% -180.00% -218.18% 47.27% 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 9.0808 9.3691 9.5853 0.1005 0.1011 0.1034 10.4800 -9.09%
  QoQ % -3.08% -2.26% 9,437.61% -0.59% -2.22% -99.01% -
  Horiz. % 86.65% 89.40% 91.46% 0.96% 0.96% 0.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.0350 0.0350 0.0400 0.0450 0.0350 0.0450 0.0500 -
P/RPS 1.28 1.30 1.40 1.90 1.41 1.36 1.17 6.16%
  QoQ % -1.54% -7.14% -26.32% 34.75% 3.68% 16.24% -
  Horiz. % 109.40% 111.11% 119.66% 162.39% 120.51% 116.24% 100.00%
P/EPS -4.69 -3.89 -4.61 -4.10 -2.62 15.88 8.10 -
  QoQ % -20.57% 15.62% -12.44% -56.49% -116.50% 96.05% -
  Horiz. % -57.90% -48.02% -56.91% -50.62% -32.35% 196.05% 100.00%
EY -21.33 -25.70 -21.69 -24.39 -38.15 6.30 12.35 -
  QoQ % 17.00% -18.49% 11.07% 36.07% -705.56% -48.99% -
  Horiz. % -172.71% -208.10% -175.63% -197.49% -308.91% 51.01% 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 0.00 0.00 0.40 0.31 0.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 29.03% -20.51% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 102.56% 79.49% 100.00% -
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 12/01/17 30/09/16 -
Price 0.0500 0.0350 0.0400 0.0450 0.0550 0.0450 0.0450 -
P/RPS 1.83 1.30 1.40 1.90 2.22 1.36 1.06 43.77%
  QoQ % 40.77% -7.14% -26.32% -14.41% 63.24% 28.30% -
  Horiz. % 172.64% 122.64% 132.08% 179.25% 209.43% 128.30% 100.00%
P/EPS -6.70 -3.89 -4.61 -4.10 -4.12 15.88 7.29 -
  QoQ % -72.24% 15.62% -12.44% 0.49% -125.94% 117.83% -
  Horiz. % -91.91% -53.36% -63.24% -56.24% -56.52% 217.83% 100.00%
EY -14.93 -25.70 -21.69 -24.39 -24.28 6.30 13.73 -
  QoQ % 41.91% -18.49% 11.07% -0.45% -485.40% -54.12% -
  Horiz. % -108.74% -187.18% -157.98% -177.64% -176.84% 45.88% 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 0.00 0.00 0.00 0.40 0.49 0.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% -18.37% 25.64% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 102.56% 125.64% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers