Highlights

[NEXGRAM] QoQ TTM Result on 2018-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     17.00%    YoY -     44.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 46,708 45,638 50,953 50,992 50,312 53,163 44,174 3.78%
  QoQ % 2.34% -10.43% -0.08% 1.35% -5.36% 20.35% -
  Horiz. % 105.74% 103.31% 115.35% 115.43% 113.90% 120.35% 100.00%
PBT -55,820 -57,580 -18,200 -8,413 -11,490 -11,363 -22,441 83.28%
  QoQ % 3.06% -216.37% -116.33% 26.78% -1.12% 49.37% -
  Horiz. % 248.74% 256.58% 81.10% 37.49% 51.20% 50.63% 100.00%
Tax -306 -297 1,788 -5,487 -5,480 -5,488 246 -
  QoQ % -3.03% -116.61% 132.59% -0.13% 0.15% -2,330.89% -
  Horiz. % -124.39% -120.73% 726.83% -2,230.49% -2,227.64% -2,230.89% 100.00%
NP -56,126 -57,877 -16,412 -13,900 -16,970 -16,851 -22,195 85.30%
  QoQ % 3.03% -252.65% -18.07% 18.09% -0.71% 24.08% -
  Horiz. % 252.88% 260.77% 73.94% 62.63% 76.46% 75.92% 100.00%
NP to SH -55,929 -57,863 -16,668 -13,933 -16,786 -16,190 -20,483 95.00%
  QoQ % 3.34% -247.15% -19.63% 17.00% -3.68% 20.96% -
  Horiz. % 273.05% 282.49% 81.37% 68.02% 81.95% 79.04% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 102,834 103,515 67,365 64,892 67,282 70,014 66,369 33.79%
  QoQ % -0.66% 53.66% 3.81% -3.55% -3.90% 5.49% -
  Horiz. % 154.94% 155.97% 101.50% 97.77% 101.38% 105.49% 100.00%
Net Worth 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 1,612.34%
  QoQ % 10,365.28% -23.93% -99.00% -3.08% -2.26% 9,434.05% -
  Horiz. % 7,168.96% 68.50% 90.05% 9,032.26% 9,319.00% 9,534.05% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 14,928,214 142,645 187,522 18,808,232 19,405,318 19,853,135 208,234 1,612.34%
  QoQ % 10,365.28% -23.93% -99.00% -3.08% -2.26% 9,434.05% -
  Horiz. % 7,168.96% 68.50% 90.05% 9,032.26% 9,319.00% 9,534.05% 100.00%
NOSH 1,926,221 1,896,876 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 2.14%
  QoQ % 1.55% 1.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.23% 101.66% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin -120.16 % -126.82 % -32.21 % -27.26 % -33.73 % -31.70 % -50.24 % 78.56%
  QoQ % 5.25% -293.73% -18.16% 19.18% -6.40% 36.90% -
  Horiz. % 239.17% 252.43% 64.11% 54.26% 67.14% 63.10% 100.00%
ROE -0.37 % -40.56 % -8.89 % -0.07 % -0.09 % -0.08 % -9.84 % -88.71%
  QoQ % 99.09% -356.24% -12,600.00% 22.22% -12.50% 99.19% -
  Horiz. % 3.76% 412.20% 90.35% 0.71% 0.91% 0.81% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 2.42 2.41 2.73 2.73 2.70 2.85 2.37 1.40%
  QoQ % 0.41% -11.72% 0.00% 1.11% -5.26% 20.25% -
  Horiz. % 102.11% 101.69% 115.19% 115.19% 113.92% 120.25% 100.00%
EPS -2.90 -3.05 -0.89 -0.75 -0.90 -0.87 -1.10 90.50%
  QoQ % 4.92% -242.70% -18.67% 16.67% -3.45% 20.91% -
  Horiz. % 263.64% 277.27% 80.91% 68.18% 81.82% 79.09% 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 7.7500 0.0752 0.1005 10.0800 10.4000 10.6400 0.1116 1,576.50%
  QoQ % 10,205.85% -25.17% -99.00% -3.08% -2.26% 9,434.05% -
  Horiz. % 6,944.44% 67.38% 90.05% 9,032.26% 9,319.00% 9,534.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 2.26 2.20 2.46 2.46 2.43 2.57 2.13 4.02%
  QoQ % 2.73% -10.57% 0.00% 1.23% -5.45% 20.66% -
  Horiz. % 106.10% 103.29% 115.49% 115.49% 114.08% 120.66% 100.00%
EPS -2.70 -2.79 -0.80 -0.67 -0.81 -0.78 -0.99 94.85%
  QoQ % 3.23% -248.75% -19.40% 17.28% -3.85% 21.21% -
  Horiz. % 272.73% 281.82% 80.81% 67.68% 81.82% 78.79% 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 7.2075 0.0689 0.0905 9.0808 9.3691 9.5853 0.1005 1,612.77%
  QoQ % 10,360.81% -23.87% -99.00% -3.08% -2.26% 9,437.61% -
  Horiz. % 7,171.64% 68.56% 90.05% 9,035.62% 9,322.49% 9,537.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.0200 0.0300 0.0650 0.0350 0.0350 0.0400 0.0450 -
P/RPS 0.82 1.25 2.38 1.28 1.30 1.40 1.90 -42.80%
  QoQ % -34.40% -47.48% 85.94% -1.54% -7.14% -26.32% -
  Horiz. % 43.16% 65.79% 125.26% 67.37% 68.42% 73.68% 100.00%
P/EPS -0.69 -0.98 -7.28 -4.69 -3.89 -4.61 -4.10 -69.42%
  QoQ % 29.59% 86.54% -55.22% -20.57% 15.62% -12.44% -
  Horiz. % 16.83% 23.90% 177.56% 114.39% 94.88% 112.44% 100.00%
EY -145.18 -101.68 -13.74 -21.33 -25.70 -21.69 -24.39 227.38%
  QoQ % -42.78% -640.03% 35.58% 17.00% -18.49% 11.07% -
  Horiz. % 595.24% 416.89% 56.33% 87.45% 105.37% 88.93% 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 0.40 0.65 0.00 0.00 0.00 0.40 -
  QoQ % 0.00% -38.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 162.50% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 28/12/18 02/10/18 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 -
Price 0.0200 0.0250 0.0350 0.0500 0.0350 0.0400 0.0450 -
P/RPS 0.82 1.04 1.28 1.83 1.30 1.40 1.90 -42.80%
  QoQ % -21.15% -18.75% -30.05% 40.77% -7.14% -26.32% -
  Horiz. % 43.16% 54.74% 67.37% 96.32% 68.42% 73.68% 100.00%
P/EPS -0.69 -0.82 -3.92 -6.70 -3.89 -4.61 -4.10 -69.42%
  QoQ % 15.85% 79.08% 41.49% -72.24% 15.62% -12.44% -
  Horiz. % 16.83% 20.00% 95.61% 163.41% 94.88% 112.44% 100.00%
EY -145.18 -122.02 -25.52 -14.93 -25.70 -21.69 -24.39 227.38%
  QoQ % -18.98% -378.13% -70.93% 41.91% -18.49% 11.07% -
  Horiz. % 595.24% 500.29% 104.63% 61.21% 105.37% 88.93% 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 0.33 0.35 0.00 0.00 0.00 0.40 -
  QoQ % 0.00% -5.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.50% 87.50% 0.00% 0.00% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers