Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2017-01-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     -84.44%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Revenue 41,882 53,304 41,840 46,182 115,552 0 98,408 -15.00%
  YoY % -21.43% 27.40% -9.40% -60.03% 0.00% 0.00% -
  Horiz. % 42.56% 54.17% 42.52% 46.93% 117.42% 0.00% 100.00%
PBT -2,190 -332 -12,482 -18,380 7,602 0 6,528 -
  YoY % -559.64% 97.34% 32.09% -341.78% 0.00% 0.00% -
  Horiz. % -33.55% -5.09% -191.21% -281.56% 116.45% 0.00% 100.00%
Tax -236 60 92 86 -12 0 0 -
  YoY % -493.33% -34.78% 6.98% 816.67% 0.00% 0.00% -
  Horiz. % 1,966.67% -500.00% -766.67% -716.67% 100.00% - -
NP -2,426 -272 -12,390 -18,294 7,590 0 6,528 -
  YoY % -791.91% 97.80% 32.27% -341.03% 0.00% 0.00% -
  Horiz. % -37.16% -4.17% -189.80% -280.24% 116.27% 0.00% 100.00%
NP to SH -3,142 -23,752 -12,464 -16,976 6,770 0 2,972 -
  YoY % 86.77% -90.56% 26.58% -350.75% 0.00% 0.00% -
  Horiz. % -105.72% -799.19% -419.38% -571.20% 227.79% 0.00% 100.00%
Tax Rate - % - % - % - % 0.16 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 44,308 53,576 54,230 64,476 107,962 0 91,880 -12.96%
  YoY % -17.30% -1.21% -15.89% -40.28% 0.00% 0.00% -
  Horiz. % 48.22% 58.31% 59.02% 70.17% 117.50% 0.00% 100.00%
Net Worth 147,262 14,446,936 18,808,232 209,353 256,695 232,620 102,455 7.15%
  YoY % -98.98% -23.19% 8,883.96% -18.44% 10.35% 127.04% -
  Horiz. % 143.73% 14,100.65% 18,357.41% 204.34% 250.54% 227.04% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 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
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Net Worth 147,262 14,446,936 18,808,232 209,353 256,695 232,620 102,455 7.15%
  YoY % -98.98% -23.19% 8,883.96% -18.44% 10.35% 127.04% -
  Horiz. % 143.73% 14,100.65% 18,357.41% 204.34% 250.54% 227.04% 100.00%
NOSH 2,071,204 1,973,625 1,865,896 1,865,896 1,880,555 1,863,945 782,105 20.36%
  YoY % 4.94% 5.77% 0.00% -0.78% 0.89% 138.32% -
  Horiz. % 264.82% 252.35% 238.57% 238.57% 240.45% 238.32% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
NP Margin -5.79 % -0.51 % -29.61 % -39.61 % 6.57 % - % 6.63 % -
  YoY % -1,035.29% 98.28% 25.25% -702.89% 0.00% 0.00% -
  Horiz. % -87.33% -7.69% -446.61% -597.44% 99.10% 0.00% 100.00%
ROE -2.13 % -0.16 % -0.07 % -8.11 % 2.64 % - % 2.90 % -
  YoY % -1,231.25% -128.57% 99.14% -407.20% 0.00% 0.00% -
  Horiz. % -73.45% -5.52% -2.41% -279.66% 91.03% 0.00% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 2.02 2.70 2.24 2.48 6.14 - 12.58 -29.39%
  YoY % -25.19% 20.54% -9.68% -59.61% 0.00% 0.00% -
  Horiz. % 16.06% 21.46% 17.81% 19.71% 48.81% 0.00% 100.00%
EPS -0.16 -0.08 -0.66 -0.90 0.36 0.00 0.38 -
  YoY % -100.00% 87.88% 26.67% -350.00% 0.00% 0.00% -
  Horiz. % -42.11% -21.05% -173.68% -236.84% 94.74% 0.00% 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 0.0711 7.3200 10.0800 0.1122 0.1365 0.1248 0.1310 -10.98%
  YoY % -99.03% -27.38% 8,883.96% -17.80% 9.38% -4.73% -
  Horiz. % 54.27% 5,587.79% 7,694.66% 85.65% 104.20% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,866,504
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
RPS 1.46 1.86 1.46 1.61 4.03 - 3.43 -15.00%
  YoY % -21.51% 27.40% -9.32% -60.05% 0.00% 0.00% -
  Horiz. % 42.57% 54.23% 42.57% 46.94% 117.49% 0.00% 100.00%
EPS -0.11 -0.83 -0.43 -0.59 0.24 0.00 0.10 -
  YoY % 86.75% -93.02% 27.12% -345.83% 0.00% 0.00% -
  Horiz. % -110.00% -830.00% -430.00% -590.00% 240.00% 0.00% 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 0.0514 5.0399 6.5614 0.0730 0.0896 0.0812 0.0357 7.18%
  YoY % -98.98% -23.19% 8,888.22% -18.53% 10.34% 127.45% -
  Horiz. % 143.98% 14,117.37% 18,379.27% 204.48% 250.98% 227.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 30/10/15 29/01/16 31/10/14 -
Price 0.0150 0.0150 0.0350 0.0350 0.0750 0.0650 0.1150 -
P/RPS 0.74 0.56 1.56 1.41 1.22 0.00 0.91 -3.86%
  YoY % 32.14% -64.10% 10.64% 15.57% 0.00% 0.00% -
  Horiz. % 81.32% 61.54% 171.43% 154.95% 134.07% 0.00% 100.00%
P/EPS -9.89 -1.25 -5.24 -3.85 20.83 0.00 30.26 -
  YoY % -691.20% 76.15% -36.10% -118.48% 0.00% 0.00% -
  Horiz. % -32.68% -4.13% -17.32% -12.72% 68.84% 0.00% 100.00%
EY -10.11 -80.23 -19.09 -25.99 4.80 0.00 3.30 -
  YoY % 87.40% -320.27% 26.55% -641.46% 0.00% 0.00% -
  Horiz. % -306.36% -2,431.21% -578.48% -787.58% 145.45% 0.00% 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 0.21 0.00 0.00 0.31 0.55 0.52 0.88 -23.87%
  YoY % 0.00% 0.00% 0.00% -43.64% 5.77% -40.91% -
  Horiz. % 23.86% 0.00% 0.00% 35.23% 62.50% 59.09% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/10/15 31/01/16 31/10/14 CAGR
Date 30/03/20 22/03/19 30/03/18 31/03/17 31/12/15 29/03/16 30/12/14 -
Price 0.0050 0.0150 0.0500 0.0550 0.0950 0.0600 0.0700 -
P/RPS 0.25 0.56 2.23 2.22 1.55 0.00 0.56 -14.23%
  YoY % -55.36% -74.89% 0.45% 43.23% 0.00% 0.00% -
  Horiz. % 44.64% 100.00% 398.21% 396.43% 276.79% 0.00% 100.00%
P/EPS -3.30 -1.25 -7.49 -6.05 26.39 0.00 18.42 -
  YoY % -164.00% 83.31% -23.80% -122.93% 0.00% 0.00% -
  Horiz. % -17.92% -6.79% -40.66% -32.84% 143.27% 0.00% 100.00%
EY -30.34 -80.23 -13.36 -16.54 3.79 0.00 5.43 -
  YoY % 62.18% -500.52% 19.23% -536.41% 0.00% 0.00% -
  Horiz. % -558.75% -1,477.53% -246.04% -304.60% 69.80% 0.00% 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 0.07 0.00 0.00 0.49 0.70 0.48 0.53 -31.97%
  YoY % 0.00% 0.00% 0.00% -30.00% 45.83% -9.43% -
  Horiz. % 13.21% 0.00% 0.00% 92.45% 132.08% 90.57% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

359  326  643  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.635+0.035 
 GLOTEC-WA 0.115+0.04 
 VSOLAR 0.0150.00 
 PRIVA 0.245+0.015 
 FINTEC 0.0350.00 
 MMAG 0.180.00 
 PICORP 0.215+0.015 
 GREENYB 0.3150.00 
 QES 0.91+0.05 
 HEXIND 0.31+0.035 

FEATURED POSTS

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