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
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.
 


 

160  149  445  1431 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DYNACIA 0.0950.00 
 MTRONIC-OR 0.005-0.025 
 PERDANA 0.44+0.01 
 SAPNRG-WA 0.145+0.01 
 HSI-C5D 0.400.00 
 HUAAN 0.27+0.015 
 JAG 0.0550.00 
 SENDAI 0.505+0.03 
 HSI-H6F 0.19-0.01 
 SAPNRG 0.35+0.01 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers