Highlights

[NEXGRAM] YoY Annualized Quarter Result on 2017-10-31 [#1]

Stock [NEXGRAM]: NEXGRAM HOLDINGS BHD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     28.42%    YoY -     -25.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Revenue 51,784 48,012 46,604 42,324 53,728 96,916 99,916 -8.66%
  YoY % 7.86% 3.02% 10.11% -21.23% -44.56% -3.00% -
  Horiz. % 51.83% 48.05% 46.64% 42.36% 53.77% 97.00% 100.00%
PBT -11,352 1,908 -2,496 -9,536 -9,028 8,040 5,696 -
  YoY % -694.97% 176.44% 73.83% -5.63% -212.29% 41.15% -
  Horiz. % -199.30% 33.50% -43.82% -167.42% -158.50% 141.15% 100.00%
Tax 96 92 148 184 152 0 0 -
  YoY % 4.35% -37.84% -19.57% 21.05% 0.00% 0.00% -
  Horiz. % 63.16% 60.53% 97.37% 121.05% 100.00% - -
NP -11,256 2,000 -2,348 -9,352 -8,876 8,040 5,696 -
  YoY % -662.80% 185.18% 74.89% -5.36% -210.40% 41.15% -
  Horiz. % -197.61% 35.11% -41.22% -164.19% -155.83% 141.15% 100.00%
NP to SH -10,660 268 -3,852 -11,588 -9,204 5,972 6,100 -
  YoY % -4,077.61% 106.96% 66.76% -25.90% -254.12% -2.10% -
  Horiz. % -174.75% 4.39% -63.15% -189.97% -150.89% 97.90% 100.00%
Tax Rate - % -4.82 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 63,040 46,012 48,952 51,676 62,604 88,876 94,220 -5.39%
  YoY % 37.01% -6.01% -5.27% -17.46% -29.56% -5.67% -
  Horiz. % 66.91% 48.83% 51.95% 54.85% 66.44% 94.33% 100.00%
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 88,776 2.85%
  YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 142.73% -
  Horiz. % 122.59% 141.38% 16,815.45% 21,858.55% 241.28% 242.73% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 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
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Net Worth 108,827 125,514 14,928,214 19,405,318 214,204 215,489 88,776 2.85%
  YoY % -13.29% -99.16% -23.07% 8,959.23% -0.60% 142.73% -
  Horiz. % 122.59% 141.38% 16,815.45% 21,858.55% 241.28% 242.73% 100.00%
NOSH 2,230,081 2,071,204 1,926,221 1,865,896 1,865,896 1,658,888 544,642 21.44%
  YoY % 7.67% 7.53% 3.23% 0.00% 12.48% 204.58% -
  Horiz. % 409.46% 380.29% 353.67% 342.59% 342.59% 304.58% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
NP Margin -21.74 % 4.17 % -5.04 % -22.10 % -16.52 % 8.30 % 5.70 % -
  YoY % -621.34% 182.74% 77.19% -33.78% -299.04% 45.61% -
  Horiz. % -381.40% 73.16% -88.42% -387.72% -289.82% 145.61% 100.00%
ROE -9.80 % 0.21 % -0.03 % -0.06 % -4.30 % 2.77 % 6.87 % -
  YoY % -4,766.67% 800.00% 50.00% 98.60% -255.23% -59.68% -
  Horiz. % -142.65% 3.06% -0.44% -0.87% -62.59% 40.32% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 2.32 2.32 2.42 2.27 2.88 5.84 18.35 -24.80%
  YoY % 0.00% -4.13% 6.61% -21.18% -50.68% -68.17% -
  Horiz. % 12.64% 12.64% 13.19% 12.37% 15.69% 31.83% 100.00%
EPS -0.48 0.00 -0.20 -0.64 -0.48 0.36 1.12 -
  YoY % 0.00% 0.00% 68.75% -33.33% -233.33% -67.86% -
  Horiz. % -42.86% 0.00% -17.86% -57.14% -42.86% 32.14% 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 0.0488 0.0606 7.7500 10.4000 0.1148 0.1299 0.1630 -15.31%
  YoY % -19.47% -99.22% -25.48% 8,959.23% -11.62% -20.31% -
  Horiz. % 29.94% 37.18% 4,754.60% 6,380.37% 70.43% 79.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,416,670
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
RPS 1.17 1.09 1.06 0.96 1.22 2.19 2.26 -8.67%
  YoY % 7.34% 2.83% 10.42% -21.31% -44.29% -3.10% -
  Horiz. % 51.77% 48.23% 46.90% 42.48% 53.98% 96.90% 100.00%
EPS -0.24 0.01 -0.09 -0.26 -0.21 0.14 0.14 -
  YoY % -2,500.00% 111.11% 65.38% -23.81% -250.00% 0.00% -
  Horiz. % -171.43% 7.14% -64.29% -185.71% -150.00% 100.00% 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 0.0246 0.0284 3.3800 4.3937 0.0485 0.0488 0.0201 2.82%
  YoY % -13.38% -99.16% -23.07% 8,959.17% -0.61% 142.79% -
  Horiz. % 122.39% 141.29% 16,815.92% 21,859.21% 241.29% 242.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 -
Price 0.0350 0.0150 0.0200 0.0350 0.0450 0.1200 0.0850 -
P/RPS 1.51 0.65 0.83 1.54 1.56 2.05 0.46 17.80%
  YoY % 132.31% -21.69% -46.10% -1.28% -23.90% 345.65% -
  Horiz. % 328.26% 141.30% 180.43% 334.78% 339.13% 445.65% 100.00%
P/EPS -7.32 115.93 -10.00 -5.64 -9.12 33.33 7.59 -
  YoY % -106.31% 1,259.30% -77.30% 38.16% -127.36% 339.13% -
  Horiz. % -96.44% 1,527.40% -131.75% -74.31% -120.16% 439.13% 100.00%
EY -13.66 0.86 -10.00 -17.74 -10.96 3.00 13.18 -
  YoY % -1,688.37% 108.60% 43.63% -61.86% -465.33% -77.24% -
  Horiz. % -103.64% 6.53% -75.87% -134.60% -83.16% 22.76% 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 0.72 0.25 0.00 0.00 0.39 0.92 0.52 4.59%
  YoY % 188.00% 0.00% 0.00% 0.00% -57.61% 76.92% -
  Horiz. % 138.46% 48.08% 0.00% 0.00% 75.00% 176.92% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/07/14 31/07/13 CAGR
Date 30/12/20 30/12/19 28/12/18 29/12/17 12/01/17 30/09/14 26/09/13 -
Price 0.0450 0.0100 0.0200 0.0350 0.0450 0.1250 0.0850 -
P/RPS 1.94 0.43 0.83 1.54 1.56 2.14 0.46 21.93%
  YoY % 351.16% -48.19% -46.10% -1.28% -27.10% 365.22% -
  Horiz. % 421.74% 93.48% 180.43% 334.78% 339.13% 465.22% 100.00%
P/EPS -9.41 77.28 -10.00 -5.64 -9.12 34.72 7.59 -
  YoY % -112.18% 872.80% -77.30% 38.16% -126.27% 357.44% -
  Horiz. % -123.98% 1,018.18% -131.75% -74.31% -120.16% 457.44% 100.00%
EY -10.62 1.29 -10.00 -17.74 -10.96 2.88 13.18 -
  YoY % -923.26% 112.90% 43.63% -61.86% -480.56% -78.15% -
  Horiz. % -80.58% 9.79% -75.87% -134.60% -83.16% 21.85% 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 0.92 0.17 0.00 0.00 0.39 0.96 0.52 8.18%
  YoY % 441.18% 0.00% 0.00% 0.00% -59.38% 84.62% -
  Horiz. % 176.92% 32.69% 0.00% 0.00% 75.00% 184.62% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
5. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
6. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
7. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Wake Me Up When September Ends Ultimate Stock Tips
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS