Highlights

[NEXGRAM] QoQ TTM Result on 2018-07-31 [#4]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 02-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     -247.15%    YoY -     -257.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 55,572 51,370 46,708 45,638 50,953 50,992 50,312 6.87%
  QoQ % 8.18% 9.98% 2.34% -10.43% -0.08% 1.35% -
  Horiz. % 110.45% 102.10% 92.84% 90.71% 101.27% 101.35% 100.00%
PBT -39,797 -51,506 -55,820 -57,580 -18,200 -8,413 -11,490 129.44%
  QoQ % 22.73% 7.73% 3.06% -216.37% -116.33% 26.78% -
  Horiz. % 346.36% 448.27% 485.81% 501.13% 158.40% 73.22% 100.00%
Tax -7,497 -312 -306 -297 1,788 -5,487 -5,480 23.31%
  QoQ % -2,302.88% -1.96% -3.03% -116.61% 132.59% -0.13% -
  Horiz. % 136.81% 5.69% 5.58% 5.42% -32.63% 100.13% 100.00%
NP -47,294 -51,818 -56,126 -57,877 -16,412 -13,900 -16,970 98.41%
  QoQ % 8.73% 7.68% 3.03% -252.65% -18.07% 18.09% -
  Horiz. % 278.69% 305.35% 330.74% 341.05% 96.71% 81.91% 100.00%
NP to SH -52,878 -57,675 -55,929 -57,863 -16,668 -13,933 -16,786 115.34%
  QoQ % 8.32% -3.12% 3.34% -247.15% -19.63% 17.00% -
  Horiz. % 315.01% 343.59% 333.19% 344.71% 99.30% 83.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 102,866 103,188 102,834 103,515 67,365 64,892 67,282 32.82%
  QoQ % -0.31% 0.34% -0.66% 53.66% 3.81% -3.55% -
  Horiz. % 152.89% 153.37% 152.84% 153.85% 100.12% 96.45% 100.00%
Net Worth 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 -16.60%
  QoQ % 2.37% -3.22% 10,365.28% -23.93% -99.00% -3.08% -
  Horiz. % 76.21% 74.45% 76.93% 0.74% 0.97% 96.92% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 14,789,558 14,446,936 14,928,214 142,645 187,522 18,808,232 19,405,318 -16.60%
  QoQ % 2.37% -3.22% 10,365.28% -23.93% -99.00% -3.08% -
  Horiz. % 76.21% 74.45% 76.93% 0.74% 0.97% 96.92% 100.00%
NOSH 2,017,675 1,973,625 1,926,221 1,896,876 1,865,896 1,865,896 1,865,896 5.37%
  QoQ % 2.23% 2.46% 1.55% 1.66% 0.00% 0.00% -
  Horiz. % 108.13% 105.77% 103.23% 101.66% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -85.10 % -100.87 % -120.16 % -126.82 % -32.21 % -27.26 % -33.73 % 85.64%
  QoQ % 15.63% 16.05% 5.25% -293.73% -18.16% 19.18% -
  Horiz. % 252.30% 299.05% 356.24% 375.99% 95.49% 80.82% 100.00%
ROE -0.36 % -0.40 % -0.37 % -40.56 % -8.89 % -0.07 % -0.09 % 152.62%
  QoQ % 10.00% -8.11% 99.09% -356.24% -12,600.00% 22.22% -
  Horiz. % 400.00% 444.44% 411.11% 45,066.66% 9,877.78% 77.78% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.75 2.60 2.42 2.41 2.73 2.73 2.70 1.23%
  QoQ % 5.77% 7.44% 0.41% -11.72% 0.00% 1.11% -
  Horiz. % 101.85% 96.30% 89.63% 89.26% 101.11% 101.11% 100.00%
EPS -2.62 -2.92 -2.90 -3.05 -0.89 -0.75 -0.90 104.28%
  QoQ % 10.27% -0.69% 4.92% -242.70% -18.67% 16.67% -
  Horiz. % 291.11% 324.44% 322.22% 338.89% 98.89% 83.33% 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 7.3300 7.3200 7.7500 0.0752 0.1005 10.0800 10.4000 -20.85%
  QoQ % 0.14% -5.55% 10,205.85% -25.17% -99.00% -3.08% -
  Horiz. % 70.48% 70.38% 74.52% 0.72% 0.97% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,071,204
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.68 2.48 2.26 2.20 2.46 2.46 2.43 6.77%
  QoQ % 8.06% 9.73% 2.73% -10.57% 0.00% 1.23% -
  Horiz. % 110.29% 102.06% 93.00% 90.53% 101.23% 101.23% 100.00%
EPS -2.55 -2.78 -2.70 -2.79 -0.80 -0.67 -0.81 115.25%
  QoQ % 8.27% -2.96% 3.23% -248.75% -19.40% 17.28% -
  Horiz. % 314.81% 343.21% 333.33% 344.44% 98.77% 82.72% 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 7.1406 6.9751 7.2075 0.0689 0.0905 9.0808 9.3691 -16.60%
  QoQ % 2.37% -3.22% 10,360.81% -23.87% -99.00% -3.08% -
  Horiz. % 76.21% 74.45% 76.93% 0.74% 0.97% 96.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.0200 0.0150 0.0200 0.0300 0.0650 0.0350 0.0350 -
P/RPS 0.73 0.58 0.82 1.25 2.38 1.28 1.30 -32.01%
  QoQ % 25.86% -29.27% -34.40% -47.48% 85.94% -1.54% -
  Horiz. % 56.15% 44.62% 63.08% 96.15% 183.08% 98.46% 100.00%
P/EPS -0.76 -0.51 -0.69 -0.98 -7.28 -4.69 -3.89 -66.43%
  QoQ % -49.02% 26.09% 29.59% 86.54% -55.22% -20.57% -
  Horiz. % 19.54% 13.11% 17.74% 25.19% 187.15% 120.57% 100.00%
EY -131.04 -194.82 -145.18 -101.68 -13.74 -21.33 -25.70 197.13%
  QoQ % 32.74% -34.19% -42.78% -640.03% 35.58% 17.00% -
  Horiz. % 509.88% 758.05% 564.90% 395.64% 53.46% 83.00% 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 0.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -38.46% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 61.54% 100.00% - -
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 28/06/19 22/03/19 28/12/18 02/10/18 27/06/18 30/03/18 29/12/17 -
Price 0.0150 0.0150 0.0200 0.0250 0.0350 0.0500 0.0350 -
P/RPS 0.54 0.58 0.82 1.04 1.28 1.83 1.30 -44.42%
  QoQ % -6.90% -29.27% -21.15% -18.75% -30.05% 40.77% -
  Horiz. % 41.54% 44.62% 63.08% 80.00% 98.46% 140.77% 100.00%
P/EPS -0.57 -0.51 -0.69 -0.82 -3.92 -6.70 -3.89 -72.30%
  QoQ % -11.76% 26.09% 15.85% 79.08% 41.49% -72.24% -
  Horiz. % 14.65% 13.11% 17.74% 21.08% 100.77% 172.24% 100.00%
EY -174.72 -194.82 -145.18 -122.02 -25.52 -14.93 -25.70 260.13%
  QoQ % 10.32% -34.19% -18.98% -378.13% -70.93% 41.91% -
  Horiz. % 679.84% 758.05% 564.90% 474.79% 99.30% 58.09% 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 0.33 0.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -5.71% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 94.29% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers