Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2015-10-31 [#2]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 31-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Oct-2015  [#2]
Profit Trend QoQ -     - %    YoY -     127.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 53,304 41,840 46,182 115,552 98,408 104,126 68,332 -3.89%
  YoY % 27.40% -9.40% -60.03% 17.42% -5.49% 52.38% -
  Horiz. % 78.01% 61.23% 67.58% 169.10% 144.01% 152.38% 100.00%
PBT -332 -12,482 -18,380 7,602 6,528 5,748 5,584 -
  YoY % 97.34% 32.09% -341.78% 16.45% 13.57% 2.94% -
  Horiz. % -5.95% -223.53% -329.15% 136.14% 116.91% 102.94% 100.00%
Tax 60 92 86 -12 0 0 46 4.34%
  YoY % -34.78% 6.98% 816.67% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 200.00% 186.96% -26.09% 0.00% 0.00% 100.00%
NP -272 -12,390 -18,294 7,590 6,528 5,748 5,630 -
  YoY % 97.80% 32.27% -341.03% 16.27% 13.57% 2.10% -
  Horiz. % -4.83% -220.07% -324.94% 134.81% 115.95% 102.10% 100.00%
NP to SH -23,752 -12,464 -16,976 6,770 2,972 5,800 5,424 -
  YoY % -90.56% 26.58% -350.75% 127.79% -48.76% 6.93% -
  Horiz. % -437.91% -229.79% -312.98% 124.82% 54.79% 106.93% 100.00%
Tax Rate - % - % - % 0.16 % - % - % -0.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -19.51% 0.00% 0.00% 100.00%
Total Cost 53,576 54,230 64,476 107,962 91,880 98,378 62,702 -2.48%
  YoY % -1.21% -15.89% -40.28% 17.50% -6.61% 56.90% -
  Horiz. % 85.45% 86.49% 102.83% 172.18% 146.53% 156.90% 100.00%
Net Worth 14,446,936 18,808,232 209,353 256,695 102,455 129,247 77,177 130.83%
  YoY % -23.19% 8,883.96% -18.44% 150.54% -20.73% 67.47% -
  Horiz. % 18,719.21% 24,370.23% 271.26% 332.61% 132.75% 167.47% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/10/15 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 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 14,446,936 18,808,232 209,353 256,695 102,455 129,247 77,177 130.83%
  YoY % -23.19% 8,883.96% -18.44% 150.54% -20.73% 67.47% -
  Horiz. % 18,719.21% 24,370.23% 271.26% 332.61% 132.75% 167.47% 100.00%
NOSH 1,973,625 1,865,896 1,865,896 1,880,555 782,105 659,090 459,661 26.23%
  YoY % 5.77% 0.00% -0.78% 140.45% 18.66% 43.39% -
  Horiz. % 429.37% 405.93% 405.93% 409.12% 170.15% 143.39% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -0.51 % -29.61 % -39.61 % 6.57 % 6.63 % 5.52 % 8.24 % -
  YoY % 98.28% 25.25% -702.89% -0.90% 20.11% -33.01% -
  Horiz. % -6.19% -359.34% -480.70% 79.73% 80.46% 66.99% 100.00%
ROE -0.16 % -0.07 % -8.11 % 2.64 % 2.90 % 4.49 % 7.03 % -
  YoY % -128.57% 99.14% -407.20% -8.97% -35.41% -36.13% -
  Horiz. % -2.28% -1.00% -115.36% 37.55% 41.25% 63.87% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.70 2.24 2.48 6.14 12.58 15.80 14.87 -23.87%
  YoY % 20.54% -9.68% -59.61% -51.19% -20.38% 6.25% -
  Horiz. % 18.16% 15.06% 16.68% 41.29% 84.60% 106.25% 100.00%
EPS -0.08 -0.66 -0.90 0.36 0.38 0.88 1.18 -
  YoY % 87.88% 26.67% -350.00% -5.26% -56.82% -25.42% -
  Horiz. % -6.78% -55.93% -76.27% 30.51% 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 0.1365 0.1310 0.1961 0.1679 82.86%
  YoY % -27.38% 8,883.96% -17.80% 4.20% -33.20% 16.80% -
  Horiz. % 4,359.74% 6,003.57% 66.83% 81.30% 78.02% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,574,983
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.49 1.17 1.29 3.23 2.75 2.91 1.91 -3.89%
  YoY % 27.35% -9.30% -60.06% 17.45% -5.50% 52.36% -
  Horiz. % 78.01% 61.26% 67.54% 169.11% 143.98% 152.36% 100.00%
EPS -0.66 -0.35 -0.47 0.19 0.08 0.16 0.15 -
  YoY % -88.57% 25.53% -347.37% 137.50% -50.00% 6.67% -
  Horiz. % -440.00% -233.33% -313.33% 126.67% 53.33% 106.67% 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 4.0411 5.2611 0.0586 0.0718 0.0287 0.0362 0.0216 130.81%
  YoY % -23.19% 8,877.99% -18.38% 150.17% -20.72% 67.59% -
  Horiz. % 18,708.79% 24,356.94% 271.30% 332.41% 132.87% 167.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/01/19 30/01/18 31/01/17 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.0150 0.0350 0.0350 0.0750 0.1150 0.0900 0.1200 -
P/RPS 0.56 1.56 1.41 1.22 0.91 0.57 0.81 -5.73%
  YoY % -64.10% 10.64% 15.57% 34.07% 59.65% -29.63% -
  Horiz. % 69.14% 192.59% 174.07% 150.62% 112.35% 70.37% 100.00%
P/EPS -1.25 -5.24 -3.85 20.83 30.26 10.23 10.17 -
  YoY % 76.15% -36.10% -118.48% -31.16% 195.80% 0.59% -
  Horiz. % -12.29% -51.52% -37.86% 204.82% 297.54% 100.59% 100.00%
EY -80.23 -19.09 -25.99 4.80 3.30 9.78 9.83 -
  YoY % -320.27% 26.55% -641.46% 45.45% -66.26% -0.51% -
  Horiz. % -816.17% -194.20% -264.39% 48.83% 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 0.55 0.88 0.46 0.71 -
  YoY % 0.00% 0.00% -43.64% -37.50% 91.30% -35.21% -
  Horiz. % 0.00% 0.00% 43.66% 77.46% 123.94% 64.79% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 22/03/19 30/03/18 31/03/17 31/12/15 30/12/14 26/12/13 24/12/12 -
Price 0.0150 0.0500 0.0550 0.0950 0.0700 0.0750 0.1000 -
P/RPS 0.56 2.23 2.22 1.55 0.56 0.47 0.67 -2.83%
  YoY % -74.89% 0.45% 43.23% 176.79% 19.15% -29.85% -
  Horiz. % 83.58% 332.84% 331.34% 231.34% 83.58% 70.15% 100.00%
P/EPS -1.25 -7.49 -6.05 26.39 18.42 8.52 8.47 -
  YoY % 83.31% -23.80% -122.93% 43.27% 116.20% 0.59% -
  Horiz. % -14.76% -88.43% -71.43% 311.57% 217.47% 100.59% 100.00%
EY -80.23 -13.36 -16.54 3.79 5.43 11.73 11.80 -
  YoY % -500.52% 19.23% -536.41% -30.20% -53.71% -0.59% -
  Horiz. % -679.92% -113.22% -140.17% 32.12% 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 0.70 0.53 0.38 0.60 -
  YoY % 0.00% 0.00% -30.00% 32.08% 39.47% -36.67% -
  Horiz. % 0.00% 0.00% 81.67% 116.67% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

451  388  540 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.040.00 
 AT 0.0650.00 
 HWATAI 1.07+0.295 
 ECOFIRS-WD 0.06+0.045 
 SERSOL 0.50+0.01 
 ARTRONIQ 0.435+0.03 
 SAUDEE 0.140.00 
 PUC 0.180.00 
 KANGER 0.06-0.01 
 SERSOL-WA 0.300.00 

FEATURED POSTS

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

TOP ARTICLES

1. Investors should ask OTB these questions - Koon Yew Yin Koon Yew Yin's Blog
2. Patience is the key to successful investing - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief - Multiple headwinds to dampen sentiment HLBank Research Highlights
4. 【行家论股/视频】启顺造纸 税务激励业绩达标 南洋行家论股
5. 陸港股匯崩跌 反壟斷風暴vs. 恒大垃圾信評 20210727《楊世光在金錢爆》第2677集 - 楊世光在金錢爆 Good Articles to Share
6. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 8 – HWA TAI / 8478 /saya mesti mencari satu lagi permata " Hwa tai /8478 " SEE_Research
7. Cypark资源试叩1.06令吉/敏源 南洋行家论股
8. China's Sinopharm Covid-19 vaccine could soon be available in Singapore Good Articles to Share
PARTNERS & BROKERS