Highlights

[NEXGRAM] QoQ TTM Result on 2020-10-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 30-Dec-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2021
Quarter 31-Oct-2020  [#1]
Profit Trend QoQ -     -4.42%    YoY -     -146.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 66,576 42,220 41,277 41,453 52,630 58,693 58,341 9.16%
  QoQ % 57.69% 2.28% -0.42% -21.24% -10.33% 0.60% -
  Horiz. % 114.12% 72.37% 70.75% 71.05% 90.21% 100.60% 100.00%
PBT -62,597 -65,579 -62,264 -23,897 -21,217 -19,187 -20,288 111.22%
  QoQ % 4.55% -5.32% -160.55% -12.63% -10.58% 5.43% -
  Horiz. % 308.54% 323.24% 306.90% 117.79% 104.58% 94.57% 100.00%
Tax 933 795 794 -1,704 -1,703 -1,568 -1,554 -
  QoQ % 17.36% 0.13% 146.60% -0.06% -8.61% -0.90% -
  Horiz. % -60.04% -51.16% -51.09% 109.65% 109.59% 100.90% 100.00%
NP -61,664 -64,784 -61,470 -25,601 -22,920 -20,755 -21,842 99.13%
  QoQ % 4.82% -5.39% -140.11% -11.70% -10.43% 4.98% -
  Horiz. % 282.32% 296.60% 281.43% 117.21% 104.94% 95.02% 100.00%
NP to SH -62,070 -64,527 -61,795 -25,214 -22,773 -26,215 -27,245 72.71%
  QoQ % 3.81% -4.42% -145.08% -10.72% 13.13% 3.78% -
  Horiz. % 227.82% 236.84% 226.81% 92.55% 83.59% 96.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 128,240 107,004 102,747 67,054 75,550 79,448 80,183 36.57%
  QoQ % 19.85% 4.14% 53.23% -11.25% -4.91% -0.92% -
  Horiz. % 159.93% 133.45% 128.14% 83.63% 94.22% 99.08% 100.00%
Net Worth 106,661 108,827 91,013 148,919 147,262 125,514 12,339,400 -95.73%
  QoQ % -1.99% 19.57% -38.88% 1.13% 17.33% -98.98% -
  Horiz. % 0.86% 0.88% 0.74% 1.21% 1.19% 1.02% 100.00%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 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
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 106,661 108,827 91,013 148,919 147,262 125,514 12,339,400 -95.73%
  QoQ % -1.99% 19.57% -38.88% 1.13% 17.33% -98.98% -
  Horiz. % 0.86% 0.88% 0.74% 1.21% 1.19% 1.02% 100.00%
NOSH 2,370,245 2,230,081 2,661,204 2,071,204 2,071,204 2,071,204 2,053,144 10.00%
  QoQ % 6.29% -16.20% 28.49% 0.00% 0.00% 0.88% -
  Horiz. % 115.44% 108.62% 129.62% 100.88% 100.88% 100.88% 100.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin -92.62 % -153.44 % -148.92 % -61.76 % -43.55 % -35.36 % -37.44 % 82.41%
  QoQ % 39.64% -3.04% -141.13% -41.81% -23.16% 5.56% -
  Horiz. % 247.38% 409.83% 397.76% 164.96% 116.32% 94.44% 100.00%
ROE -58.19 % -59.29 % -67.90 % -16.93 % -15.46 % -20.89 % -0.22 % 3,951.44%
  QoQ % 1.86% 12.68% -301.06% -9.51% 25.99% -9,395.45% -
  Horiz. % 26,450.00% 26,950.00% 30,863.64% 7,695.45% 7,027.27% 9,495.45% 100.00%
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 2.81 1.89 1.55 2.00 2.54 2.83 2.84 -0.70%
  QoQ % 48.68% 21.94% -22.50% -21.26% -10.25% -0.35% -
  Horiz. % 98.94% 66.55% 54.58% 70.42% 89.44% 99.65% 100.00%
EPS -2.62 -2.89 -2.32 -1.22 -1.10 -1.27 -1.33 56.82%
  QoQ % 9.34% -24.57% -90.16% -10.91% 13.39% 4.51% -
  Horiz. % 196.99% 217.29% 174.44% 91.73% 82.71% 95.49% 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 0.0450 0.0488 0.0342 0.0719 0.0711 0.0606 6.0100 -96.12%
  QoQ % -7.79% 42.69% -52.43% 1.13% 17.33% -98.99% -
  Horiz. % 0.75% 0.81% 0.57% 1.20% 1.18% 1.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 2.42 1.53 1.50 1.51 1.91 2.13 2.12 9.18%
  QoQ % 58.17% 2.00% -0.66% -20.94% -10.33% 0.47% -
  Horiz. % 114.15% 72.17% 70.75% 71.23% 90.09% 100.47% 100.00%
EPS -2.25 -2.34 -2.24 -0.92 -0.83 -0.95 -0.99 72.43%
  QoQ % 3.85% -4.46% -143.48% -10.84% 12.63% 4.04% -
  Horiz. % 227.27% 236.36% 226.26% 92.93% 83.84% 95.96% 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 0.0387 0.0395 0.0330 0.0541 0.0535 0.0456 4.4802 -95.73%
  QoQ % -2.03% 19.70% -39.00% 1.12% 17.32% -98.98% -
  Horiz. % 0.86% 0.88% 0.74% 1.21% 1.19% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.0400 0.0350 0.0550 0.0150 0.0150 0.0150 0.0150 -
P/RPS 1.42 1.85 3.55 0.75 0.59 0.53 0.53 92.33%
  QoQ % -23.24% -47.89% 373.33% 27.12% 11.32% 0.00% -
  Horiz. % 267.92% 349.06% 669.81% 141.51% 111.32% 100.00% 100.00%
P/EPS -1.53 -1.21 -2.37 -1.23 -1.36 -1.19 -1.13 22.28%
  QoQ % -26.45% 48.95% -92.68% 9.56% -14.29% -5.31% -
  Horiz. % 135.40% 107.08% 209.73% 108.85% 120.35% 105.31% 100.00%
EY -65.47 -82.67 -42.22 -81.16 -73.30 -84.38 -88.47 -18.11%
  QoQ % 20.81% -95.81% 47.98% -10.72% 13.13% 4.62% -
  Horiz. % 74.00% 93.44% 47.72% 91.74% 82.85% 95.38% 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 0.89 0.72 1.61 0.21 0.21 0.25 0.00 -
  QoQ % 23.61% -55.28% 666.67% 0.00% -16.00% 0.00% -
  Horiz. % 356.00% 288.00% 644.00% 84.00% 84.00% 100.00% -
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 31/03/21 30/12/20 29/09/20 30/06/20 30/03/20 30/12/19 30/09/19 -
Price 0.0500 0.0450 0.0450 0.0250 0.0050 0.0100 0.0150 -
P/RPS 1.78 2.38 2.90 1.25 0.20 0.35 0.53 123.44%
  QoQ % -25.21% -17.93% 132.00% 525.00% -42.86% -33.96% -
  Horiz. % 335.85% 449.06% 547.17% 235.85% 37.74% 66.04% 100.00%
P/EPS -1.91 -1.56 -1.94 -2.05 -0.45 -0.79 -1.13 41.67%
  QoQ % -22.44% 19.59% 5.37% -355.56% 43.04% 30.09% -
  Horiz. % 169.03% 138.05% 171.68% 181.42% 39.82% 69.91% 100.00%
EY -52.37 -64.30 -51.60 -48.69 -219.90 -126.57 -88.47 -29.39%
  QoQ % 18.55% -24.61% -5.98% 77.86% -73.74% -43.07% -
  Horiz. % 59.20% 72.68% 58.32% 55.04% 248.56% 143.07% 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 1.11 0.92 1.32 0.35 0.07 0.17 0.00 -
  QoQ % 20.65% -30.30% 277.14% 400.00% -58.82% 0.00% -
  Horiz. % 652.94% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

282  254  581  1382 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.99+0.235 
 DNEX 0.83+0.01 
 CNI 0.21-0.005 
 WIDAD 0.51+0.02 
 MACPIE 0.085+0.005 
 REX 0.2350.00 
 LUSTER 0.220.00 
 HSI-HGK 0.195-0.055 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS