Highlights

[NEXGRAM] QoQ TTM Result on 2017-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     -571.12%    YoY -     -184.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 50,312 53,163 44,174 46,205 61,723 79,298 96,596 -35.19%
  QoQ % -5.36% 20.35% -4.40% -25.14% -22.16% -17.91% -
  Horiz. % 52.08% 55.04% 45.73% 47.83% 63.90% 82.09% 100.00%
PBT -11,490 -11,363 -22,441 -27,026 4,044 10,527 24,029 -
  QoQ % -1.12% 49.37% 16.97% -768.30% -61.58% -56.19% -
  Horiz. % -47.82% -47.29% -93.39% -112.47% 16.83% 43.81% 100.00%
Tax -5,480 -5,488 246 365 200 162 -166 922.54%
  QoQ % 0.15% -2,330.89% -32.60% 82.50% 23.46% 197.59% -
  Horiz. % 3,301.20% 3,306.02% -148.19% -219.88% -120.48% -97.59% 100.00%
NP -16,970 -16,851 -22,195 -26,661 4,244 10,689 23,863 -
  QoQ % -0.71% 24.08% 16.75% -728.20% -60.30% -55.21% -
  Horiz. % -71.11% -70.62% -93.01% -111.73% 17.78% 44.79% 100.00%
NP to SH -16,786 -16,190 -20,483 -24,913 5,288 11,488 23,725 -
  QoQ % -3.68% 20.96% 17.78% -571.12% -53.97% -51.58% -
  Horiz. % -70.75% -68.24% -86.34% -105.01% 22.29% 48.42% 100.00%
Tax Rate - % - % - % - % -4.95 % -1.54 % 0.69 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -221.43% -323.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -717.39% -223.19% 100.00%
Total Cost 67,282 70,014 66,369 72,866 57,479 68,609 72,733 -5.05%
  QoQ % -3.90% 5.49% -8.92% 26.77% -16.22% -5.67% -
  Horiz. % 92.51% 96.26% 91.25% 100.18% 79.03% 94.33% 100.00%
Net Worth 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 225,828 1,831.54%
  QoQ % -2.26% 9,434.05% -0.53% -2.26% -99.01% 9,511.80% -
  Horiz. % 8,592.94% 8,791.23% 92.21% 92.70% 94.85% 9,611.80% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 19,405,318 19,853,135 208,234 209,353 214,204 21,706,200 225,828 1,831.54%
  QoQ % -2.26% 9,434.05% -0.53% -2.26% -99.01% 9,511.80% -
  Horiz. % 8,592.94% 8,791.23% 92.21% 92.70% 94.85% 9,611.80% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,860,000 1,837,499 1.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.32% 1.22% -
  Horiz. % 101.55% 101.55% 101.55% 101.55% 101.55% 101.22% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin -33.73 % -31.70 % -50.24 % -57.70 % 6.88 % 13.48 % 24.70 % -
  QoQ % -6.40% 36.90% 12.93% -938.66% -48.96% -45.43% -
  Horiz. % -136.56% -128.34% -203.40% -233.60% 27.85% 54.57% 100.00%
ROE -0.09 % -0.08 % -9.84 % -11.90 % 2.47 % 0.05 % 10.51 % -
  QoQ % -12.50% 99.19% 17.31% -581.78% 4,840.00% -99.52% -
  Horiz. % -0.86% -0.76% -93.63% -113.23% 23.50% 0.48% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 2.70 2.85 2.37 2.48 3.31 4.26 5.26 -35.81%
  QoQ % -5.26% 20.25% -4.44% -25.08% -22.30% -19.01% -
  Horiz. % 51.33% 54.18% 45.06% 47.15% 62.93% 80.99% 100.00%
EPS -0.90 -0.87 -1.10 -1.34 0.28 0.62 1.29 -
  QoQ % -3.45% 20.91% 17.91% -578.57% -54.84% -51.94% -
  Horiz. % -69.77% -67.44% -85.27% -103.88% 21.71% 48.06% 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 10.4000 10.6400 0.1116 0.1122 0.1148 11.6700 0.1229 1,811.95%
  QoQ % -2.26% 9,434.05% -0.53% -2.26% -99.02% 9,395.52% -
  Horiz. % 8,462.16% 8,657.45% 90.81% 91.29% 93.41% 9,495.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 2.43 2.57 2.13 2.23 2.98 3.83 4.66 -35.14%
  QoQ % -5.45% 20.66% -4.48% -25.17% -22.19% -17.81% -
  Horiz. % 52.15% 55.15% 45.71% 47.85% 63.95% 82.19% 100.00%
EPS -0.81 -0.78 -0.99 -1.20 0.26 0.55 1.15 -
  QoQ % -3.85% 21.21% 17.50% -561.54% -52.73% -52.17% -
  Horiz. % -70.43% -67.83% -86.09% -104.35% 22.61% 47.83% 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 9.3691 9.5853 0.1005 0.1011 0.1034 10.4800 0.1090 1,831.93%
  QoQ % -2.26% 9,437.61% -0.59% -2.22% -99.01% 9,514.68% -
  Horiz. % 8,595.50% 8,793.85% 92.20% 92.75% 94.86% 9,614.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.0350 0.0400 0.0450 0.0350 0.0450 0.0500 0.0550 -
P/RPS 1.30 1.40 1.90 1.41 1.36 1.17 1.05 15.26%
  QoQ % -7.14% -26.32% 34.75% 3.68% 16.24% 11.43% -
  Horiz. % 123.81% 133.33% 180.95% 134.29% 129.52% 111.43% 100.00%
P/EPS -3.89 -4.61 -4.10 -2.62 15.88 8.10 4.26 -
  QoQ % 15.62% -12.44% -56.49% -116.50% 96.05% 90.14% -
  Horiz. % -91.31% -108.22% -96.24% -61.50% 372.77% 190.14% 100.00%
EY -25.70 -21.69 -24.39 -38.15 6.30 12.35 23.48 -
  QoQ % -18.49% 11.07% 36.07% -705.56% -48.99% -47.40% -
  Horiz. % -109.45% -92.38% -103.88% -162.48% 26.83% 52.60% 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 0.40 0.31 0.39 0.00 0.45 -
  QoQ % 0.00% 0.00% 29.03% -20.51% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.89% 68.89% 86.67% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 29/12/17 29/09/17 23/06/17 31/03/17 12/01/17 30/09/16 29/06/16 -
Price 0.0350 0.0400 0.0450 0.0550 0.0450 0.0450 0.0550 -
P/RPS 1.30 1.40 1.90 2.22 1.36 1.06 1.05 15.26%
  QoQ % -7.14% -26.32% -14.41% 63.24% 28.30% 0.95% -
  Horiz. % 123.81% 133.33% 180.95% 211.43% 129.52% 100.95% 100.00%
P/EPS -3.89 -4.61 -4.10 -4.12 15.88 7.29 4.26 -
  QoQ % 15.62% -12.44% 0.49% -125.94% 117.83% 71.13% -
  Horiz. % -91.31% -108.22% -96.24% -96.71% 372.77% 171.13% 100.00%
EY -25.70 -21.69 -24.39 -24.28 6.30 13.73 23.48 -
  QoQ % -18.49% 11.07% -0.45% -485.40% -54.12% -41.52% -
  Horiz. % -109.45% -92.38% -103.88% -103.41% 26.83% 58.48% 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 0.00 0.00 0.40 0.49 0.39 0.00 0.45 -
  QoQ % 0.00% 0.00% -18.37% 25.64% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.89% 108.89% 86.67% 0.00% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 
Partners & Brokers