Highlights

[NEXGRAM] QoQ TTM Result on 2017-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     20.96%    YoY -     -240.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 50,953 50,992 50,312 53,163 44,174 46,205 61,723 -12.03%
  QoQ % -0.08% 1.35% -5.36% 20.35% -4.40% -25.14% -
  Horiz. % 82.55% 82.61% 81.51% 86.13% 71.57% 74.86% 100.00%
PBT -18,200 -8,413 -11,490 -11,363 -22,441 -27,026 4,044 -
  QoQ % -116.33% 26.78% -1.12% 49.37% 16.97% -768.30% -
  Horiz. % -450.05% -208.04% -284.12% -280.98% -554.92% -668.30% 100.00%
Tax 1,788 -5,487 -5,480 -5,488 246 365 200 332.48%
  QoQ % 132.59% -0.13% 0.15% -2,330.89% -32.60% 82.50% -
  Horiz. % 894.00% -2,743.50% -2,740.00% -2,744.00% 123.00% 182.50% 100.00%
NP -16,412 -13,900 -16,970 -16,851 -22,195 -26,661 4,244 -
  QoQ % -18.07% 18.09% -0.71% 24.08% 16.75% -728.20% -
  Horiz. % -386.71% -327.52% -399.86% -397.05% -522.97% -628.20% 100.00%
NP to SH -16,668 -13,933 -16,786 -16,190 -20,483 -24,913 5,288 -
  QoQ % -19.63% 17.00% -3.68% 20.96% 17.78% -571.12% -
  Horiz. % -315.20% -263.48% -317.44% -306.16% -387.35% -471.12% 100.00%
Tax Rate - % - % - % - % - % - % -4.95 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 67,365 64,892 67,282 70,014 66,369 72,866 57,479 11.19%
  QoQ % 3.81% -3.55% -3.90% 5.49% -8.92% 26.77% -
  Horiz. % 117.20% 112.90% 117.05% 121.81% 115.47% 126.77% 100.00%
Net Worth 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 -8.51%
  QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% -
  Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 187,522 18,808,232 19,405,318 19,853,135 208,234 209,353 214,204 -8.51%
  QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% -
  Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
NOSH 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 1,865,896 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -32.21 % -27.26 % -33.73 % -31.70 % -50.24 % -57.70 % 6.88 % -
  QoQ % -18.16% 19.18% -6.40% 36.90% 12.93% -938.66% -
  Horiz. % -468.17% -396.22% -490.26% -460.76% -730.23% -838.66% 100.00%
ROE -8.89 % -0.07 % -0.09 % -0.08 % -9.84 % -11.90 % 2.47 % -
  QoQ % -12,600.00% 22.22% -12.50% 99.19% 17.31% -581.78% -
  Horiz. % -359.92% -2.83% -3.64% -3.24% -398.38% -481.78% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 2.73 2.73 2.70 2.85 2.37 2.48 3.31 -12.08%
  QoQ % 0.00% 1.11% -5.26% 20.25% -4.44% -25.08% -
  Horiz. % 82.48% 82.48% 81.57% 86.10% 71.60% 74.92% 100.00%
EPS -0.89 -0.75 -0.90 -0.87 -1.10 -1.34 0.28 -
  QoQ % -18.67% 16.67% -3.45% 20.91% 17.91% -578.57% -
  Horiz. % -317.86% -267.86% -321.43% -310.71% -392.86% -478.57% 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 0.1005 10.0800 10.4000 10.6400 0.1116 0.1122 0.1148 -8.51%
  QoQ % -99.00% -3.08% -2.26% 9,434.05% -0.53% -2.26% -
  Horiz. % 87.54% 8,780.49% 9,059.23% 9,268.29% 97.21% 97.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 1.15 1.15 1.14 1.20 1.00 1.05 1.40 -12.32%
  QoQ % 0.00% 0.88% -5.00% 20.00% -4.76% -25.00% -
  Horiz. % 82.14% 82.14% 81.43% 85.71% 71.43% 75.00% 100.00%
EPS -0.38 -0.32 -0.38 -0.37 -0.46 -0.56 0.12 -
  QoQ % -18.75% 15.79% -2.70% 19.57% 17.86% -566.67% -
  Horiz. % -316.67% -266.67% -316.67% -308.33% -383.33% -466.67% 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 0.0425 4.2585 4.3937 4.4950 0.0471 0.0474 0.0485 -8.45%
  QoQ % -99.00% -3.08% -2.25% 9,443.52% -0.63% -2.27% -
  Horiz. % 87.63% 8,780.41% 9,059.17% 9,268.04% 97.11% 97.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.0650 0.0350 0.0350 0.0400 0.0450 0.0350 0.0450 -
P/RPS 2.38 1.28 1.30 1.40 1.90 1.41 1.36 45.37%
  QoQ % 85.94% -1.54% -7.14% -26.32% 34.75% 3.68% -
  Horiz. % 175.00% 94.12% 95.59% 102.94% 139.71% 103.68% 100.00%
P/EPS -7.28 -4.69 -3.89 -4.61 -4.10 -2.62 15.88 -
  QoQ % -55.22% -20.57% 15.62% -12.44% -56.49% -116.50% -
  Horiz. % -45.84% -29.53% -24.50% -29.03% -25.82% -16.50% 100.00%
EY -13.74 -21.33 -25.70 -21.69 -24.39 -38.15 6.30 -
  QoQ % 35.58% 17.00% -18.49% 11.07% 36.07% -705.56% -
  Horiz. % -218.10% -338.57% -407.94% -344.29% -387.14% -605.56% 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 0.65 0.00 0.00 0.00 0.40 0.31 0.39 40.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 29.03% -20.51% -
  Horiz. % 166.67% 0.00% 0.00% 0.00% 102.56% 79.49% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 30/03/18 29/12/17 29/09/17 23/06/17 31/03/17 12/01/17 -
Price 0.0350 0.0500 0.0350 0.0400 0.0450 0.0550 0.0450 -
P/RPS 1.28 1.83 1.30 1.40 1.90 2.22 1.36 -3.97%
  QoQ % -30.05% 40.77% -7.14% -26.32% -14.41% 63.24% -
  Horiz. % 94.12% 134.56% 95.59% 102.94% 139.71% 163.24% 100.00%
P/EPS -3.92 -6.70 -3.89 -4.61 -4.10 -4.12 15.88 -
  QoQ % 41.49% -72.24% 15.62% -12.44% 0.49% -125.94% -
  Horiz. % -24.69% -42.19% -24.50% -29.03% -25.82% -25.94% 100.00%
EY -25.52 -14.93 -25.70 -21.69 -24.39 -24.28 6.30 -
  QoQ % -70.93% 41.91% -18.49% 11.07% -0.45% -485.40% -
  Horiz. % -405.08% -236.98% -407.94% -344.29% -387.14% -385.40% 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 0.35 0.00 0.00 0.00 0.40 0.49 0.39 -6.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.37% 25.64% -
  Horiz. % 89.74% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

186  237  525  1362 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.805-0.005 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.27-0.005 
 VS-WB 0.580.00 
 TFP 0.105-0.005 
 VIS 1.58+0.21 
 MINETEC-PR 0.0050.00 
 VIS-WB 0.81+0.06 
 KAB 0.405-0.005 
PARTNERS & BROKERS