Highlights

[NEXGRAM] QoQ TTM Result on 2020-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jan-2020  [#2]
Profit Trend QoQ -     13.13%    YoY -     60.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 42,220 41,277 41,453 52,630 58,693 58,341 55,572 -16.67%
  QoQ % 2.28% -0.42% -21.24% -10.33% 0.60% 4.98% -
  Horiz. % 75.97% 74.28% 74.59% 94.71% 105.62% 104.98% 100.00%
PBT -65,579 -62,264 -23,897 -21,217 -19,187 -20,288 -39,797 39.30%
  QoQ % -5.32% -160.55% -12.63% -10.58% 5.43% 49.02% -
  Horiz. % 164.78% 156.45% 60.05% 53.31% 48.21% 50.98% 100.00%
Tax 795 794 -1,704 -1,703 -1,568 -1,554 -7,497 -
  QoQ % 0.13% 146.60% -0.06% -8.61% -0.90% 79.27% -
  Horiz. % -10.60% -10.59% 22.73% 22.72% 20.92% 20.73% 100.00%
NP -64,784 -61,470 -25,601 -22,920 -20,755 -21,842 -47,294 23.22%
  QoQ % -5.39% -140.11% -11.70% -10.43% 4.98% 53.82% -
  Horiz. % 136.98% 129.97% 54.13% 48.46% 43.89% 46.18% 100.00%
NP to SH -64,527 -61,795 -25,214 -22,773 -26,215 -27,245 -52,878 14.13%
  QoQ % -4.42% -145.08% -10.72% 13.13% 3.78% 48.48% -
  Horiz. % 122.03% 116.86% 47.68% 43.07% 49.58% 51.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 107,004 102,747 67,054 75,550 79,448 80,183 102,866 2.65%
  QoQ % 4.14% 53.23% -11.25% -4.91% -0.92% -22.05% -
  Horiz. % 104.02% 99.88% 65.19% 73.45% 77.23% 77.95% 100.00%
Net Worth 108,827 91,013 148,919 147,262 125,514 12,339,400 14,789,558 -96.16%
  QoQ % 19.57% -38.88% 1.13% 17.33% -98.98% -16.57% -
  Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 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
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 108,827 91,013 148,919 147,262 125,514 12,339,400 14,789,558 -96.16%
  QoQ % 19.57% -38.88% 1.13% 17.33% -98.98% -16.57% -
  Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
NOSH 2,230,081 2,661,204 2,071,204 2,071,204 2,071,204 2,053,144 2,017,675 6.87%
  QoQ % -16.20% 28.49% 0.00% 0.00% 0.88% 1.76% -
  Horiz. % 110.53% 131.89% 102.65% 102.65% 102.65% 101.76% 100.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -153.44 % -148.92 % -61.76 % -43.55 % -35.36 % -37.44 % -85.10 % 47.88%
  QoQ % -3.04% -141.13% -41.81% -23.16% 5.56% 56.00% -
  Horiz. % 180.31% 174.99% 72.57% 51.18% 41.55% 44.00% 100.00%
ROE -59.29 % -67.90 % -16.93 % -15.46 % -20.89 % -0.22 % -0.36 % 2,858.48%
  QoQ % 12.68% -301.06% -9.51% 25.99% -9,395.45% 38.89% -
  Horiz. % 16,469.44% 18,861.11% 4,702.78% 4,294.44% 5,802.78% 61.11% 100.00%
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 1.89 1.55 2.00 2.54 2.83 2.84 2.75 -22.03%
  QoQ % 21.94% -22.50% -21.26% -10.25% -0.35% 3.27% -
  Horiz. % 68.73% 56.36% 72.73% 92.36% 102.91% 103.27% 100.00%
EPS -2.89 -2.32 -1.22 -1.10 -1.27 -1.33 -2.62 6.73%
  QoQ % -24.57% -90.16% -10.91% 13.39% 4.51% 49.24% -
  Horiz. % 110.31% 88.55% 46.56% 41.98% 48.47% 50.76% 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 0.0488 0.0342 0.0719 0.0711 0.0606 6.0100 7.3300 -96.41%
  QoQ % 42.69% -52.43% 1.13% 17.33% -98.99% -18.01% -
  Horiz. % 0.67% 0.47% 0.98% 0.97% 0.83% 81.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,741,204
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 1.54 1.51 1.51 1.92 2.14 2.13 2.03 -16.75%
  QoQ % 1.99% 0.00% -21.35% -10.28% 0.47% 4.93% -
  Horiz. % 75.86% 74.38% 74.38% 94.58% 105.42% 104.93% 100.00%
EPS -2.35 -2.25 -0.92 -0.83 -0.96 -0.99 -1.93 13.96%
  QoQ % -4.44% -144.57% -10.84% 13.54% 3.03% 48.70% -
  Horiz. % 121.76% 116.58% 47.67% 43.01% 49.74% 51.30% 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 0.0397 0.0332 0.0543 0.0537 0.0458 4.5015 5.3953 -96.16%
  QoQ % 19.58% -38.86% 1.12% 17.25% -98.98% -16.57% -
  Horiz. % 0.74% 0.62% 1.01% 1.00% 0.85% 83.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.0350 0.0550 0.0150 0.0150 0.0150 0.0150 0.0200 -
P/RPS 1.85 3.55 0.75 0.59 0.53 0.53 0.73 85.36%
  QoQ % -47.89% 373.33% 27.12% 11.32% 0.00% -27.40% -
  Horiz. % 253.42% 486.30% 102.74% 80.82% 72.60% 72.60% 100.00%
P/EPS -1.21 -2.37 -1.23 -1.36 -1.19 -1.13 -0.76 36.16%
  QoQ % 48.95% -92.68% 9.56% -14.29% -5.31% -48.68% -
  Horiz. % 159.21% 311.84% 161.84% 178.95% 156.58% 148.68% 100.00%
EY -82.67 -42.22 -81.16 -73.30 -84.38 -88.47 -131.04 -26.34%
  QoQ % -95.81% 47.98% -10.72% 13.13% 4.62% 32.49% -
  Horiz. % 63.09% 32.22% 61.94% 55.94% 64.39% 67.51% 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 0.72 1.61 0.21 0.21 0.25 0.00 0.00 -
  QoQ % -55.28% 666.67% 0.00% -16.00% 0.00% 0.00% -
  Horiz. % 288.00% 644.00% 84.00% 84.00% 100.00% - -
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/12/20 29/09/20 30/06/20 30/03/20 30/12/19 30/09/19 28/06/19 -
Price 0.0450 0.0450 0.0250 0.0050 0.0100 0.0150 0.0150 -
P/RPS 2.38 2.90 1.25 0.20 0.35 0.53 0.54 167.61%
  QoQ % -17.93% 132.00% 525.00% -42.86% -33.96% -1.85% -
  Horiz. % 440.74% 537.04% 231.48% 37.04% 64.81% 98.15% 100.00%
P/EPS -1.56 -1.94 -2.05 -0.45 -0.79 -1.13 -0.57 95.06%
  QoQ % 19.59% 5.37% -355.56% 43.04% 30.09% -98.25% -
  Horiz. % 273.68% 340.35% 359.65% 78.95% 138.60% 198.25% 100.00%
EY -64.30 -51.60 -48.69 -219.90 -126.57 -88.47 -174.72 -48.49%
  QoQ % -24.61% -5.98% 77.86% -73.74% -43.07% 49.36% -
  Horiz. % 36.80% 29.53% 27.87% 125.86% 72.44% 50.64% 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 0.92 1.32 0.35 0.07 0.17 0.00 0.00 -
  QoQ % -30.30% 277.14% 400.00% -58.82% 0.00% 0.00% -
  Horiz. % 541.18% 776.47% 205.88% 41.18% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

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

TOP ARTICLES

1. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
2. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
3. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
4. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
5. Glove Stocks on Dead-Cat Bounce Misai's World of Investing
6. 斥谣言致股价遭压力抛售 Vivocom:将发展成庞大企业集团 Vivocom Vivo Forever Company Up Up Up
7. [转贴] [Video:浅谈KOMARKCORP BHD, KOMARK, 7017] - James的股票投资James Share Investing James的股票投资James Share Investing
8. JHM Consolidation - Stable Growth Ahead Kenanga Research & Investment
PARTNERS & BROKERS