Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2016-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Revenue 53,304 41,840 46,182 0 98,408 104,126 68,332 -3.89%
  YoY % 27.40% -9.40% 0.00% 0.00% -5.49% 52.38% -
  Horiz. % 78.01% 61.23% 67.58% 0.00% 144.01% 152.38% 100.00%
PBT -332 -12,482 -18,380 0 6,528 5,748 5,584 -
  YoY % 97.34% 32.09% 0.00% 0.00% 13.57% 2.94% -
  Horiz. % -5.95% -223.53% -329.15% 0.00% 116.91% 102.94% 100.00%
Tax 60 92 86 0 0 0 46 4.34%
  YoY % -34.78% 6.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 200.00% 186.96% 0.00% 0.00% 0.00% 100.00%
NP -272 -12,390 -18,294 0 6,528 5,748 5,630 -
  YoY % 97.80% 32.27% 0.00% 0.00% 13.57% 2.10% -
  Horiz. % -4.83% -220.07% -324.94% 0.00% 115.95% 102.10% 100.00%
NP to SH -23,752 -12,464 -16,976 0 2,972 5,800 5,424 -
  YoY % -90.56% 26.58% 0.00% 0.00% -48.76% 6.93% -
  Horiz. % -437.91% -229.79% -312.98% 0.00% 54.79% 106.93% 100.00%
Tax Rate - % - % - % - % - % - % -0.82 % -
  YoY % 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 53,576 54,230 64,476 0 91,880 98,378 62,702 -2.48%
  YoY % -1.21% -15.89% 0.00% 0.00% -6.61% 56.90% -
  Horiz. % 85.45% 86.49% 102.83% 0.00% 146.53% 156.90% 100.00%
Net Worth 14,446,936 18,808,232 209,353 232,620 102,455 129,247 77,177 130.83%
  YoY % -23.19% 8,883.96% -10.00% 127.04% -20.73% 67.47% -
  Horiz. % 18,719.21% 24,370.23% 271.26% 301.41% 132.75% 167.47% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 14,446,936 18,808,232 209,353 232,620 102,455 129,247 77,177 130.83%
  YoY % -23.19% 8,883.96% -10.00% 127.04% -20.73% 67.47% -
  Horiz. % 18,719.21% 24,370.23% 271.26% 301.41% 132.75% 167.47% 100.00%
NOSH 1,973,625 1,865,896 1,865,896 1,863,945 782,105 659,090 459,661 26.23%
  YoY % 5.77% 0.00% 0.10% 138.32% 18.66% 43.39% -
  Horiz. % 429.37% 405.93% 405.93% 405.50% 170.15% 143.39% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -0.51 % -29.61 % -39.61 % - % 6.63 % 5.52 % 8.24 % -
  YoY % 98.28% 25.25% 0.00% 0.00% 20.11% -33.01% -
  Horiz. % -6.19% -359.34% -480.70% 0.00% 80.46% 66.99% 100.00%
ROE -0.16 % -0.07 % -8.11 % - % 2.90 % 4.49 % 7.03 % -
  YoY % -128.57% 99.14% 0.00% 0.00% -35.41% -36.13% -
  Horiz. % -2.28% -1.00% -115.36% 0.00% 41.25% 63.87% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.70 2.24 2.48 - 12.58 15.80 14.87 -23.87%
  YoY % 20.54% -9.68% 0.00% 0.00% -20.38% 6.25% -
  Horiz. % 18.16% 15.06% 16.68% 0.00% 84.60% 106.25% 100.00%
EPS -0.08 -0.66 -0.90 0.00 0.38 0.88 1.18 -
  YoY % 87.88% 26.67% 0.00% 0.00% -56.82% -25.42% -
  Horiz. % -6.78% -55.93% -76.27% 0.00% 32.20% 74.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.3200 10.0800 0.1122 0.1248 0.1310 0.1961 0.1679 82.86%
  YoY % -27.38% 8,883.96% -10.10% -4.73% -33.20% 16.80% -
  Horiz. % 4,359.74% 6,003.57% 66.83% 74.33% 78.02% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,754,204
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.94 1.52 1.68 - 3.57 3.78 2.48 -3.85%
  YoY % 27.63% -9.52% 0.00% 0.00% -5.56% 52.42% -
  Horiz. % 78.23% 61.29% 67.74% 0.00% 143.95% 152.42% 100.00%
EPS -0.86 -0.45 -0.62 0.00 0.11 0.21 0.20 -
  YoY % -91.11% 27.42% 0.00% 0.00% -47.62% 5.00% -
  Horiz. % -430.00% -225.00% -310.00% 0.00% 55.00% 105.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2454 6.8289 0.0760 0.0845 0.0372 0.0469 0.0280 130.86%
  YoY % -23.19% 8,885.39% -10.06% 127.15% -20.68% 67.50% -
  Horiz. % 18,733.57% 24,388.93% 271.43% 301.79% 132.86% 167.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 31/10/14 31/10/13 31/10/12 -
Price 0.0150 0.0350 0.0350 0.0650 0.1150 0.0900 0.1200 -
P/RPS 0.56 1.56 1.41 0.00 0.91 0.57 0.81 -5.73%
  YoY % -64.10% 10.64% 0.00% 0.00% 59.65% -29.63% -
  Horiz. % 69.14% 192.59% 174.07% 0.00% 112.35% 70.37% 100.00%
P/EPS -1.25 -5.24 -3.85 0.00 30.26 10.23 10.17 -
  YoY % 76.15% -36.10% 0.00% 0.00% 195.80% 0.59% -
  Horiz. % -12.29% -51.52% -37.86% 0.00% 297.54% 100.59% 100.00%
EY -80.23 -19.09 -25.99 0.00 3.30 9.78 9.83 -
  YoY % -320.27% 26.55% 0.00% 0.00% -66.26% -0.51% -
  Horiz. % -816.17% -194.20% -264.39% 0.00% 33.57% 99.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.31 0.52 0.88 0.46 0.71 -
  YoY % 0.00% 0.00% -40.38% -40.91% 91.30% -35.21% -
  Horiz. % 0.00% 0.00% 43.66% 73.24% 123.94% 64.79% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/10/14 31/10/13 31/10/12 CAGR
Date 22/03/19 30/03/18 31/03/17 29/03/16 30/12/14 26/12/13 24/12/12 -
Price 0.0150 0.0500 0.0550 0.0600 0.0700 0.0750 0.1000 -
P/RPS 0.56 2.23 2.22 0.00 0.56 0.47 0.67 -2.83%
  YoY % -74.89% 0.45% 0.00% 0.00% 19.15% -29.85% -
  Horiz. % 83.58% 332.84% 331.34% 0.00% 83.58% 70.15% 100.00%
P/EPS -1.25 -7.49 -6.05 0.00 18.42 8.52 8.47 -
  YoY % 83.31% -23.80% 0.00% 0.00% 116.20% 0.59% -
  Horiz. % -14.76% -88.43% -71.43% 0.00% 217.47% 100.59% 100.00%
EY -80.23 -13.36 -16.54 0.00 5.43 11.73 11.80 -
  YoY % -500.52% 19.23% 0.00% 0.00% -53.71% -0.59% -
  Horiz. % -679.92% -113.22% -140.17% 0.00% 46.02% 99.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.49 0.48 0.53 0.38 0.60 -
  YoY % 0.00% 0.00% 2.08% -9.43% 39.47% -36.67% -
  Horiz. % 0.00% 0.00% 81.67% 80.00% 88.33% 63.33% 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
 
 

455  483  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.02-0.005 
 BORNOIL 0.0450.00 
 LKL 0.375-0.075 
 DIGI-C45 0.095-0.01 
 GFM-WC 0.125+0.02 
 FOCUS 0.50+0.02 
 GFM 0.345+0.035 
 BJCORP 0.445-0.005 
 LUSTER 0.255+0.01 
 DNEX 0.820.00 

FEATURED POSTS

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

TOP ARTICLES

1. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
2. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
3. A hidden gem with huge upside This stock is going to the moon! >300% return
4. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
7. 套利回吐 7手套股蒸发40亿 星洲日報/投資致富‧企業故事
8. JAKS: Questionable disposal of JSB 51% equity in JIC to ICD for consideration of RM1.00 Sslee blog
PARTNERS & BROKERS